[ASIABRN] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 84.56%
YoY- 17.45%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 325,664 290,251 237,677 188,875 134,873 118,492 126,453 87.56%
PBT 47,368 37,293 36,271 23,306 11,881 14,237 18,775 85.01%
Tax -13,903 -8,830 -8,020 -6,107 -2,480 -3,456 -4,123 124.37%
NP 33,465 28,463 28,251 17,199 9,401 10,781 14,652 73.17%
-
NP to SH 33,465 28,463 28,251 17,199 9,319 10,699 14,570 73.81%
-
Tax Rate 29.35% 23.68% 22.11% 26.20% 20.87% 24.27% 21.96% -
Total Cost 292,199 261,788 209,426 171,676 125,472 107,711 111,801 89.40%
-
Net Worth 228,922 221,804 208,458 138,481 183,286 116,977 112,799 60.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 228,922 221,804 208,458 138,481 183,286 116,977 112,799 60.08%
NOSH 77,078 75,960 72,887 51,865 72,160 41,777 42,089 49.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.28% 9.81% 11.89% 9.11% 6.97% 9.10% 11.59% -
ROE 14.62% 12.83% 13.55% 12.42% 5.08% 9.15% 12.92% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 422.51 382.11 326.09 364.16 186.91 283.63 300.44 25.44%
EPS 43.42 37.47 38.76 33.16 12.91 25.61 34.62 16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.92 2.86 2.67 2.54 2.80 2.68 7.06%
Adjusted Per Share Value based on latest NOSH - 51,865
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 139.98 124.76 102.16 81.19 57.97 50.93 54.35 87.56%
EPS 14.38 12.23 12.14 7.39 4.01 4.60 6.26 73.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.9534 0.896 0.5952 0.7878 0.5028 0.4849 60.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.00 3.60 3.34 2.63 2.50 2.78 1.60 -
P/RPS 0.95 0.94 1.02 0.72 1.34 0.98 0.53 47.40%
P/EPS 9.21 9.61 8.62 7.93 19.36 10.86 4.62 58.19%
EY 10.85 10.41 11.60 12.61 5.17 9.21 21.64 -36.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.23 1.17 0.99 0.98 0.99 0.60 71.45%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 -
Price 3.67 3.97 3.61 3.50 2.60 2.50 2.78 -
P/RPS 0.87 1.04 1.11 0.96 1.39 0.88 0.93 -4.33%
P/EPS 8.45 10.59 9.31 10.55 20.13 9.76 8.03 3.44%
EY 11.83 9.44 10.74 9.47 4.97 10.24 12.45 -3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.36 1.26 1.31 1.02 0.89 1.04 12.40%

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