[ASIABRN] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -8.58%
YoY- 249.44%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 137,368 138,437 132,402 132,427 131,808 135,676 135,854 0.73%
PBT 11,042 11,592 7,333 5,894 6,960 2,591 3,161 129.69%
Tax -3,327 -4,131 -2,812 -2,155 -2,870 -1,407 -1,729 54.52%
NP 7,715 7,461 4,521 3,739 4,090 1,184 1,432 206.38%
-
NP to SH 7,715 7,461 4,521 3,739 4,090 1,184 1,432 206.38%
-
Tax Rate 30.13% 35.64% 38.35% 36.56% 41.24% 54.30% 54.70% -
Total Cost 129,653 130,976 127,881 128,688 127,718 134,492 134,422 -2.37%
-
Net Worth 41,767 71,012 67,666 42,258 41,795 64,808 64,418 -25.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,083 2,083 2,083 1,254 1,254 1,254 1,254 40.12%
Div Payout % 27.00% 27.92% 46.08% 33.56% 30.68% 105.99% 87.63% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 41,767 71,012 67,666 42,258 41,795 64,808 64,418 -25.02%
NOSH 41,767 41,771 41,666 42,258 41,795 42,083 41,830 -0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.62% 5.39% 3.41% 2.82% 3.10% 0.87% 1.05% -
ROE 18.47% 10.51% 6.68% 8.85% 9.79% 1.83% 2.22% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 328.88 331.41 317.76 313.38 315.36 322.40 324.78 0.83%
EPS 18.47 17.86 10.85 8.85 9.79 2.81 3.42 206.87%
DPS 5.00 5.00 5.00 3.00 3.00 3.00 3.00 40.44%
NAPS 1.00 1.70 1.624 1.00 1.00 1.54 1.54 -24.95%
Adjusted Per Share Value based on latest NOSH - 42,258
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.05 59.51 56.91 56.92 56.66 58.32 58.39 0.75%
EPS 3.32 3.21 1.94 1.61 1.76 0.51 0.62 205.14%
DPS 0.90 0.90 0.90 0.54 0.54 0.54 0.54 40.44%
NAPS 0.1795 0.3052 0.2909 0.1816 0.1797 0.2786 0.2769 -25.03%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.72 0.67 0.64 0.57 0.50 0.45 0.46 -
P/RPS 0.22 0.20 0.20 0.18 0.16 0.14 0.14 35.05%
P/EPS 3.90 3.75 5.90 6.44 5.11 15.99 13.44 -56.07%
EY 25.65 26.66 16.95 15.52 19.57 6.25 7.44 127.70%
DY 6.94 7.46 7.81 5.26 6.00 6.67 6.52 4.23%
P/NAPS 0.72 0.39 0.39 0.57 0.50 0.29 0.30 78.97%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 22/11/07 29/08/07 29/05/07 13/02/07 29/11/06 30/08/06 -
Price 0.66 0.62 0.68 0.62 0.51 0.48 0.49 -
P/RPS 0.20 0.19 0.21 0.20 0.16 0.15 0.15 21.07%
P/EPS 3.57 3.47 6.27 7.01 5.21 17.06 14.31 -60.27%
EY 27.99 28.81 15.96 14.27 19.19 5.86 6.99 151.52%
DY 7.58 8.06 7.35 4.84 5.88 6.25 6.12 15.28%
P/NAPS 0.66 0.36 0.42 0.62 0.51 0.31 0.32 61.81%

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