[ASIABRN] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 11.19%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 134,873 118,492 126,453 131,939 137,211 138,612 138,618 -1.80%
PBT 11,881 14,237 18,775 18,630 17,863 18,430 18,503 -25.47%
Tax -2,480 -3,456 -4,123 -3,905 -4,694 -4,697 -4,871 -36.10%
NP 9,401 10,781 14,652 14,725 13,169 13,733 13,632 -21.85%
-
NP to SH 9,319 10,699 14,570 14,644 13,170 13,734 13,633 -22.31%
-
Tax Rate 20.87% 24.27% 21.96% 20.96% 26.28% 25.49% 26.33% -
Total Cost 125,472 107,711 111,801 117,214 124,042 124,879 124,986 0.25%
-
Net Worth 183,286 116,977 112,799 109,332 111,565 108,651 100,517 48.98%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 2,094 2,094 2,094 2,094 -
Div Payout % - - - 14.30% 15.90% 15.25% 15.36% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 183,286 116,977 112,799 109,332 111,565 108,651 100,517 48.98%
NOSH 72,160 41,777 42,089 40,493 41,784 41,789 41,882 43.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.97% 9.10% 11.59% 11.16% 9.60% 9.91% 9.83% -
ROE 5.08% 9.15% 12.92% 13.39% 11.80% 12.64% 13.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 186.91 283.63 300.44 325.83 328.38 331.69 330.97 -31.55%
EPS 12.91 25.61 34.62 36.16 31.52 32.86 32.55 -45.86%
DPS 0.00 0.00 0.00 5.17 5.00 5.00 5.00 -
NAPS 2.54 2.80 2.68 2.70 2.67 2.60 2.40 3.83%
Adjusted Per Share Value based on latest NOSH - 40,493
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.97 50.93 54.35 56.71 58.98 59.58 59.58 -1.80%
EPS 4.01 4.60 6.26 6.29 5.66 5.90 5.86 -22.25%
DPS 0.00 0.00 0.00 0.90 0.90 0.90 0.90 -
NAPS 0.7878 0.5028 0.4849 0.4699 0.4795 0.467 0.4321 48.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.50 2.78 1.60 1.60 1.65 1.47 1.62 -
P/RPS 1.34 0.98 0.53 0.49 0.50 0.44 0.49 94.96%
P/EPS 19.36 10.86 4.62 4.42 5.23 4.47 4.98 146.22%
EY 5.17 9.21 21.64 22.60 19.10 22.36 20.09 -59.37%
DY 0.00 0.00 0.00 3.23 3.03 3.40 3.09 -
P/NAPS 0.98 0.99 0.60 0.59 0.62 0.57 0.67 28.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 30/11/11 19/08/11 -
Price 2.60 2.50 2.78 1.59 1.64 1.66 1.48 -
P/RPS 1.39 0.88 0.93 0.49 0.50 0.50 0.45 111.37%
P/EPS 20.13 9.76 8.03 4.40 5.20 5.05 4.55 168.28%
EY 4.97 10.24 12.45 22.74 19.22 19.80 21.99 -62.72%
DY 0.00 0.00 0.00 3.25 3.05 3.01 3.38 -
P/NAPS 1.02 0.89 1.04 0.59 0.61 0.64 0.62 39.15%

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