[ASIABRN] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 1.77%
YoY- -17.42%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 110,787 104,762 103,281 104,244 101,819 102,175 99,561 7.36%
PBT 9,078 10,324 8,368 6,927 7,053 5,325 6,489 25.00%
Tax -3,325 -3,359 -2,722 -1,694 -1,911 -1,636 -1,941 43.02%
NP 5,753 6,965 5,646 5,233 5,142 3,689 4,548 16.91%
-
NP to SH 5,753 6,965 5,646 5,233 5,142 3,689 4,548 16.91%
-
Tax Rate 36.63% 32.54% 32.53% 24.46% 27.09% 30.72% 29.91% -
Total Cost 105,034 97,797 97,635 99,011 96,677 98,486 95,013 6.89%
-
Net Worth 61,880 41,853 41,111 43,114 31,339 51,086 51,316 13.25%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,438 1,438 1,438 1,096 1,096 1,096 1,096 19.78%
Div Payout % 25.01% 20.66% 25.49% 20.96% 21.33% 29.73% 24.12% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 61,880 41,853 41,111 43,114 31,339 51,086 51,316 13.25%
NOSH 41,810 41,853 41,111 43,114 31,339 31,301 31,340 21.12%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.19% 6.65% 5.47% 5.02% 5.05% 3.61% 4.57% -
ROE 9.30% 16.64% 13.73% 12.14% 16.41% 7.22% 8.86% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 264.97 250.31 251.22 241.78 324.89 326.42 317.68 -11.36%
EPS 13.76 16.64 13.73 12.14 16.41 11.79 14.51 -3.46%
DPS 3.44 3.44 3.50 2.54 3.50 3.50 3.50 -1.14%
NAPS 1.48 1.00 1.00 1.00 1.00 1.6321 1.6374 -6.49%
Adjusted Per Share Value based on latest NOSH - 43,114
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 47.62 45.03 44.39 44.81 43.77 43.92 42.79 7.36%
EPS 2.47 2.99 2.43 2.25 2.21 1.59 1.95 17.01%
DPS 0.62 0.62 0.62 0.47 0.47 0.47 0.47 20.22%
NAPS 0.266 0.1799 0.1767 0.1853 0.1347 0.2196 0.2206 13.24%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.93 1.05 1.07 1.18 1.40 1.09 1.02 -
P/RPS 0.35 0.42 0.43 0.49 0.43 0.33 0.32 6.13%
P/EPS 6.76 6.31 7.79 9.72 8.53 9.25 7.03 -2.57%
EY 14.80 15.85 12.84 10.29 11.72 10.81 14.23 2.64%
DY 3.70 3.27 3.27 2.16 2.50 3.21 3.43 5.16%
P/NAPS 0.63 1.05 1.07 1.18 1.40 0.67 0.62 1.06%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/11/02 28/08/02 20/05/02 28/02/02 29/11/01 24/08/01 -
Price 0.86 1.00 1.05 1.25 1.20 1.40 1.24 -
P/RPS 0.32 0.40 0.42 0.52 0.37 0.43 0.39 -12.32%
P/EPS 6.25 6.01 7.65 10.30 7.31 11.88 8.54 -18.74%
EY 16.00 16.64 13.08 9.71 13.67 8.42 11.70 23.13%
DY 4.00 3.44 3.33 2.04 2.92 2.50 2.82 26.16%
P/NAPS 0.58 1.00 1.05 1.25 1.20 0.86 0.76 -16.44%

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