[ASIABRN] QoQ TTM Result on 31-Dec-2014 [#3]

Stock

[ASIABRN] ASIA BRANDS BERHAD

Announcement Date

27-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

31-Dec-2014 [#3]

Profit Trend

QoQ- -40.84%

YoY- -53.86%

Quarter Report

(2) Third Quarterly Report (Attachment).pdf

Latest QR

Upcoming QR

ASIABRN's Result

ASIABRN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	288,081	311,072	332,695	326,147	332,158	330,128	320,464	-6.84%
YoY %	-7.39%	-6.50%	2.01%	-1.81%	0.61%	3.02%	-	-
Horiz. %	89.89%	97.07%	103.82%	101.77%	103.65%	103.02%	100.00%	-
PBT	-23,260	-16,359	6,552	22,070	36,908	38,919	42,579	-
YoY %	-42.18%	-349.68%	-70.31%	-40.20%	-5.17%	-8.60%	-	-
Horiz. %	-54.63%	-38.42%	15.39%	51.83%	86.68%	91.40%	100.00%	-
Tax	3,390	1,583	-4,938	-6,629	-10,808	-12,190	-11,767	-
YoY %	114.15%	132.06%	25.51%	38.67%	11.34%	-3.59%	-	-
Horiz. %	-28.81%	-13.45%	41.96%	56.34%	91.85%	103.59%	100.00%	-
NP	-19,870	-14,776	1,614	15,441	26,100	26,729	30,812	-
YoY %	-34.47%	-1,015.49%	-89.55%	-40.84%	-2.35%	-13.25%	-	-
Horiz. %	-64.49%	-47.96%	5.24%	50.11%	84.71%	86.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-19,870	-14,776	1,614	15,441	26,100	26,729	30,812	-
YoY %	-34.47%	-1,015.49%	-89.55%	-40.84%	-2.35%	-13.25%	-	-
Horiz. %	-64.49%	-47.96%	5.24%	50.11%	84.71%	86.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	75.37%	30.04%	29.28%	31.32%	27.64%	-
YoY %	-	-	150.90%	2.60%	-6.51%	13.31%	-	-
Horiz. %	-	-	272.68%	108.68%	105.93%	113.31%	100.00%	-
Total Cost	307,951	325,848	331,081	310,706	306,058	303,399	289,652	4.16%
YoY %	-5.49%	-1.58%	6.56%	1.52%	0.88%	4.75%	-	-
Horiz. %	106.32%	112.50%	114.30%	107.27%	105.66%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	229,085	231,046	240,457	246,053	254,115	250,143	232,581	-1.00%
YoY %	-0.85%	-3.91%	-2.27%	-3.17%	1.59%	7.55%	-	-
Horiz. %	98.50%	99.34%	103.39%	105.79%	109.26%	107.55%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	229,085	231,046	240,457	246,053	254,115	250,143	232,581	-1.00%
YoY %	-0.85%	-3.91%	-2.27%	-3.17%	1.59%	7.55%	-	-
Horiz. %	98.50%	99.34%	103.39%	105.79%	109.26%	107.55%	100.00%	-
NOSH	78,723	79,125	79,097	79,117	79,163	79,159	77,527	1.02%
YoY %	-0.51%	0.04%	-0.03%	-0.06%	0.01%	2.11%	-	-
Horiz. %	101.54%	102.06%	102.03%	102.05%	102.11%	102.11%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	-6.90%	-4.75%	0.49%	4.73%	7.86%	8.10%	9.61%	-
YoY %	-45.26%	-1,069.39%	-89.64%	-39.82%	-2.96%	-15.71%	-	-
Horiz. %	-71.80%	-49.43%	5.10%	49.22%	81.79%	84.29%	100.00%	-
ROE	-8.67%	-6.40%	0.67%	6.28%	10.27%	10.69%	13.25%	-
YoY %	-35.47%	-1,055.22%	-89.33%	-38.85%	-3.93%	-19.32%	-	-
Horiz. %	-65.43%	-48.30%	5.06%	47.40%	77.51%	80.68%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	365.94	393.14	420.61	412.23	419.58	417.04	413.36	-7.79%
YoY %	-6.92%	-6.53%	2.03%	-1.75%	0.61%	0.89%	-	-
Horiz. %	88.53%	95.11%	101.75%	99.73%	101.50%	100.89%	100.00%	-
EPS	-25.24	-18.67	2.04	19.52	32.97	33.77	39.74	-
YoY %	-35.19%	-1,015.20%	-89.55%	-40.79%	-2.37%	-15.02%	-	-
Horiz. %	-63.51%	-46.98%	5.13%	49.12%	82.96%	84.98%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.91	2.92	3.04	3.11	3.21	3.16	3.00	-2.00%
YoY %	-0.34%	-3.95%	-2.25%	-3.12%	1.58%	5.33%	-	-
Horiz. %	97.00%	97.33%	101.33%	103.67%	107.00%	105.33%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 79,117
RPS	123.83	133.71	143.00	140.19	142.77	141.90	137.75	-6.84%
YoY %	-7.39%	-6.50%	2.00%	-1.81%	0.61%	3.01%	-	-
Horiz. %	89.89%	97.07%	103.81%	101.77%	103.64%	103.01%	100.00%	-
EPS	-8.54	-6.35	0.69	6.64	11.22	11.49	13.24	-
YoY %	-34.49%	-1,020.29%	-89.61%	-40.82%	-2.35%	-13.22%	-	-
Horiz. %	-64.50%	-47.96%	5.21%	50.15%	84.74%	86.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9847	0.9931	1.0336	1.0576	1.0923	1.0752	0.9997	-1.00%
YoY %	-0.85%	-3.92%	-2.27%	-3.18%	1.59%	7.55%	-	-
Horiz. %	98.50%	99.34%	103.39%	105.79%	109.26%	107.55%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.46	1.79	2.59	2.99	3.50	3.90	4.01	-
P/RPS	0.40	0.46	0.62	0.73	0.83	0.94	0.97	-44.56%
YoY %	-13.04%	-25.81%	-15.07%	-12.05%	-11.70%	-3.09%	-	-
Horiz. %	41.24%	47.42%	63.92%	75.26%	85.57%	96.91%	100.00%	-
P/EPS	-5.78	-9.59	126.93	15.32	10.62	11.55	10.09	-
YoY %	39.73%	-107.56%	728.52%	44.26%	-8.05%	14.47%	-	-
Horiz. %	-57.28%	-95.04%	1,257.98%	151.83%	105.25%	114.47%	100.00%	-
EY	-17.29	-10.43	0.79	6.53	9.42	8.66	9.91	-
YoY %	-65.77%	-1,420.25%	-87.90%	-30.68%	8.78%	-12.61%	-	-
Horiz. %	-174.47%	-105.25%	7.97%	65.89%	95.06%	87.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.61	0.85	0.96	1.09	1.23	1.34	-48.13%
YoY %	-18.03%	-28.24%	-11.46%	-11.93%	-11.38%	-8.21%	-	-
Horiz. %	37.31%	45.52%	63.43%	71.64%	81.34%	91.79%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	14/12/15	18/08/15	29/05/15	27/02/15	17/11/14	26/08/14	29/05/14	-
Price	1.40	1.62	2.11	2.95	3.30	3.75	3.99	-
P/RPS	0.38	0.41	0.50	0.72	0.79	0.90	0.97	-46.42%
YoY %	-7.32%	-18.00%	-30.56%	-8.86%	-12.22%	-7.22%	-	-
Horiz. %	39.18%	42.27%	51.55%	74.23%	81.44%	92.78%	100.00%	-
P/EPS	-5.55	-8.68	103.41	15.12	10.01	11.11	10.04	-
YoY %	36.06%	-108.39%	583.93%	51.05%	-9.90%	10.66%	-	-
Horiz. %	-55.28%	-86.45%	1,029.98%	150.60%	99.70%	110.66%	100.00%	-
EY	-18.03	-11.53	0.97	6.62	9.99	9.00	9.96	-
YoY %	-56.37%	-1,288.66%	-85.35%	-33.73%	11.00%	-9.64%	-	-
Horiz. %	-181.02%	-115.76%	9.74%	66.47%	100.30%	90.36%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.55	0.69	0.95	1.03	1.19	1.33	-49.27%
YoY %	-12.73%	-20.29%	-27.37%	-7.77%	-13.45%	-10.53%	-	-
Horiz. %	36.09%	41.35%	51.88%	71.43%	77.44%	89.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos