[ASIABRN] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 25.32%
YoY- 46.77%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 138,084 136,431 135,008 133,933 130,830 133,476 137,020 0.51%
PBT 20,809 18,810 17,002 16,751 13,380 13,918 13,350 34.32%
Tax -5,321 -4,933 -4,576 -4,535 -3,632 -3,880 -3,997 20.95%
NP 15,488 13,877 12,426 12,216 9,748 10,038 9,353 39.83%
-
NP to SH 15,609 13,924 12,426 12,216 9,748 10,038 9,353 40.56%
-
Tax Rate 25.57% 26.23% 26.91% 27.07% 27.14% 27.88% 29.94% -
Total Cost 122,596 122,554 122,582 121,717 121,082 123,438 127,667 -2.65%
-
Net Worth 101,952 98,196 83,795 83,563 89,901 87,350 41,458 81.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,189 4,189 4,189 4,145 4,145 4,145 4,145 0.70%
Div Payout % 26.84% 30.09% 33.72% 33.94% 42.53% 41.30% 44.33% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 101,952 98,196 83,795 83,563 89,901 87,350 41,458 81.89%
NOSH 41,783 41,785 41,897 41,781 41,814 41,794 41,458 0.52%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.22% 10.17% 9.20% 9.12% 7.45% 7.52% 6.83% -
ROE 15.31% 14.18% 14.83% 14.62% 10.84% 11.49% 22.56% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 330.47 326.50 322.23 320.56 312.88 319.36 330.50 -0.00%
EPS 37.36 33.32 29.66 29.24 23.31 24.02 22.56 39.84%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.44 2.35 2.00 2.00 2.15 2.09 1.00 80.94%
Adjusted Per Share Value based on latest NOSH - 41,781
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.35 58.64 58.03 57.57 56.24 57.37 58.90 0.50%
EPS 6.71 5.99 5.34 5.25 4.19 4.31 4.02 40.58%
DPS 1.80 1.80 1.80 1.78 1.78 1.78 1.78 0.74%
NAPS 0.4382 0.4221 0.3602 0.3592 0.3864 0.3755 0.1782 81.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.76 1.55 1.17 1.18 1.27 0.96 0.71 -
P/RPS 0.53 0.47 0.36 0.37 0.41 0.30 0.21 85.05%
P/EPS 4.71 4.65 3.94 4.04 5.45 4.00 3.15 30.66%
EY 21.23 21.50 25.35 24.78 18.36 25.02 31.77 -23.50%
DY 5.68 6.45 8.55 8.47 7.87 10.42 14.08 -45.31%
P/NAPS 0.72 0.66 0.59 0.59 0.59 0.46 0.71 0.93%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 1.54 1.65 1.48 1.15 1.16 1.14 0.84 -
P/RPS 0.47 0.51 0.46 0.36 0.37 0.36 0.25 52.15%
P/EPS 4.12 4.95 4.99 3.93 4.98 4.75 3.72 7.02%
EY 24.26 20.20 20.04 25.42 20.10 21.07 26.86 -6.54%
DY 6.49 6.06 6.76 8.70 8.62 8.77 11.90 -33.17%
P/NAPS 0.63 0.70 0.74 0.58 0.54 0.55 0.84 -17.40%

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