[ASIABRN] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -17.62%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 133,476 137,020 139,769 144,967 152,698 141,661 140,442 -3.33%
PBT 13,918 13,350 11,833 13,196 16,179 11,470 11,999 10.38%
Tax -3,880 -3,997 -3,510 -3,943 -4,947 -3,618 -3,581 5.48%
NP 10,038 9,353 8,323 9,253 11,232 7,852 8,418 12.43%
-
NP to SH 10,038 9,353 8,323 9,253 11,232 7,852 8,418 12.43%
-
Tax Rate 27.88% 29.94% 29.66% 29.88% 30.58% 31.54% 29.84% -
Total Cost 123,438 127,667 131,446 135,714 141,466 133,809 132,024 -4.38%
-
Net Worth 87,350 41,458 42,500 41,799 80,662 74,570 41,762 63.47%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,145 4,145 3,142 3,142 3,142 3,142 2,083 58.14%
Div Payout % 41.30% 44.33% 37.75% 33.96% 27.97% 40.02% 24.75% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 87,350 41,458 42,500 41,799 80,662 74,570 41,762 63.47%
NOSH 41,794 41,458 42,500 41,799 41,794 41,893 41,762 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.52% 6.83% 5.95% 6.38% 7.36% 5.54% 5.99% -
ROE 11.49% 22.56% 19.58% 22.14% 13.92% 10.53% 20.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 319.36 330.50 328.87 346.81 365.36 338.15 336.29 -3.38%
EPS 24.02 22.56 19.58 22.14 26.87 18.74 20.16 12.37%
DPS 10.00 10.00 7.50 7.50 7.50 7.50 5.00 58.67%
NAPS 2.09 1.00 1.00 1.00 1.93 1.78 1.00 63.39%
Adjusted Per Share Value based on latest NOSH - 41,799
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 57.37 58.90 60.08 62.31 65.63 60.89 60.37 -3.33%
EPS 4.31 4.02 3.58 3.98 4.83 3.38 3.62 12.32%
DPS 1.78 1.78 1.35 1.35 1.35 1.35 0.90 57.49%
NAPS 0.3755 0.1782 0.1827 0.1797 0.3467 0.3205 0.1795 63.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.96 0.71 0.66 0.68 0.75 0.68 0.70 -
P/RPS 0.30 0.21 0.20 0.20 0.21 0.20 0.21 26.81%
P/EPS 4.00 3.15 3.37 3.07 2.79 3.63 3.47 9.92%
EY 25.02 31.77 29.67 32.55 35.83 27.56 28.80 -8.94%
DY 10.42 14.08 11.36 11.03 10.00 11.03 7.14 28.63%
P/NAPS 0.46 0.71 0.66 0.68 0.39 0.38 0.70 -24.39%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 30/05/08 -
Price 1.14 0.84 0.70 0.66 0.62 0.80 0.68 -
P/RPS 0.36 0.25 0.21 0.19 0.17 0.24 0.20 47.91%
P/EPS 4.75 3.72 3.57 2.98 2.31 4.27 3.37 25.68%
EY 21.07 26.86 27.98 33.54 43.35 23.43 29.64 -20.33%
DY 8.77 11.90 10.71 11.36 12.10 9.38 7.35 12.48%
P/NAPS 0.55 0.84 0.70 0.66 0.32 0.45 0.68 -13.17%

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