[ASIABRN] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 3.4%
YoY- 88.63%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 152,698 141,661 140,442 137,368 138,437 132,402 132,427 9.93%
PBT 16,179 11,470 11,999 11,042 11,592 7,333 5,894 95.68%
Tax -4,947 -3,618 -3,581 -3,327 -4,131 -2,812 -2,155 73.75%
NP 11,232 7,852 8,418 7,715 7,461 4,521 3,739 107.77%
-
NP to SH 11,232 7,852 8,418 7,715 7,461 4,521 3,739 107.77%
-
Tax Rate 30.58% 31.54% 29.84% 30.13% 35.64% 38.35% 36.56% -
Total Cost 141,466 133,809 132,024 129,653 130,976 127,881 128,688 6.49%
-
Net Worth 80,662 74,570 41,762 41,767 71,012 67,666 42,258 53.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,142 3,142 2,083 2,083 2,083 2,083 1,254 84.16%
Div Payout % 27.97% 40.02% 24.75% 27.00% 27.92% 46.08% 33.56% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 80,662 74,570 41,762 41,767 71,012 67,666 42,258 53.69%
NOSH 41,794 41,893 41,762 41,767 41,771 41,666 42,258 -0.73%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.36% 5.54% 5.99% 5.62% 5.39% 3.41% 2.82% -
ROE 13.92% 10.53% 20.16% 18.47% 10.51% 6.68% 8.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 365.36 338.15 336.29 328.88 331.41 317.76 313.38 10.74%
EPS 26.87 18.74 20.16 18.47 17.86 10.85 8.85 109.25%
DPS 7.50 7.50 5.00 5.00 5.00 5.00 3.00 83.89%
NAPS 1.93 1.78 1.00 1.00 1.70 1.624 1.00 54.82%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 65.63 60.89 60.37 59.05 59.51 56.91 56.92 9.92%
EPS 4.83 3.38 3.62 3.32 3.21 1.94 1.61 107.59%
DPS 1.35 1.35 0.90 0.90 0.90 0.90 0.54 83.89%
NAPS 0.3467 0.3205 0.1795 0.1795 0.3052 0.2909 0.1816 53.71%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 0.68 0.70 0.72 0.67 0.64 0.57 -
P/RPS 0.21 0.20 0.21 0.22 0.20 0.20 0.18 10.79%
P/EPS 2.79 3.63 3.47 3.90 3.75 5.90 6.44 -42.65%
EY 35.83 27.56 28.80 25.65 26.66 16.95 15.52 74.41%
DY 10.00 11.03 7.14 6.94 7.46 7.81 5.26 53.28%
P/NAPS 0.39 0.38 0.70 0.72 0.39 0.39 0.57 -22.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 29/02/08 22/11/07 29/08/07 29/05/07 -
Price 0.62 0.80 0.68 0.66 0.62 0.68 0.62 -
P/RPS 0.17 0.24 0.20 0.20 0.19 0.21 0.20 -10.24%
P/EPS 2.31 4.27 3.37 3.57 3.47 6.27 7.01 -52.19%
EY 43.35 23.43 29.64 27.99 28.81 15.96 14.27 109.32%
DY 12.10 9.38 7.35 7.58 8.06 7.35 4.84 83.89%
P/NAPS 0.32 0.45 0.68 0.66 0.36 0.42 0.62 -35.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment