[ASIABRN] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 25.25%
YoY- 204.2%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 168,029 159,827 173,448 176,869 172,383 166,901 158,299 4.04%
PBT 12,835 8,633 9,459 12,505 10,619 10,276 7,191 46.98%
Tax -654 -476 -945 -1,408 -1,759 -1,807 -1,276 -35.87%
NP 12,181 8,157 8,514 11,097 8,860 8,469 5,915 61.65%
-
NP to SH 12,181 8,157 8,514 11,097 8,860 8,469 5,336 73.11%
-
Tax Rate 5.10% 5.51% 9.99% 11.26% 16.56% 17.58% 17.74% -
Total Cost 155,848 151,670 164,934 165,772 163,523 158,432 152,384 1.50%
-
Net Worth 207,056 202,403 197,750 200,076 195,423 193,097 83,380 83.07%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 207,056 202,403 197,750 200,076 195,423 193,097 83,380 83.07%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.25% 5.10% 4.91% 6.27% 5.14% 5.07% 3.74% -
ROE 5.88% 4.03% 4.31% 5.55% 4.53% 4.39% 6.40% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 72.22 68.70 74.55 76.02 74.10 71.74 153.78 -39.49%
EPS 5.24 3.51 3.66 4.77 3.81 3.64 5.18 0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.85 0.86 0.84 0.83 0.81 6.46%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 72.22 68.70 74.55 76.02 74.10 71.74 68.04 4.04%
EPS 5.24 3.51 3.66 4.77 3.81 3.64 2.29 73.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.85 0.86 0.84 0.83 0.3584 83.07%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.42 0.41 0.44 0.50 0.455 0.46 0.48 -
P/RPS 0.58 0.60 0.59 0.66 0.61 0.64 0.31 51.66%
P/EPS 8.02 11.69 12.02 10.48 11.95 12.64 9.26 -9.11%
EY 12.47 8.55 8.32 9.54 8.37 7.91 10.80 10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.52 0.58 0.54 0.55 0.59 -14.03%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 26/08/20 23/06/20 18/02/20 21/11/19 23/08/19 02/07/19 -
Price 0.49 0.365 0.40 0.50 0.50 0.495 0.525 -
P/RPS 0.68 0.53 0.54 0.66 0.67 0.69 0.34 58.53%
P/EPS 9.36 10.41 10.93 10.48 13.13 13.60 10.13 -5.12%
EY 10.69 9.61 9.15 9.54 7.62 7.35 9.87 5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.47 0.58 0.60 0.60 0.65 -10.51%

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