[ASIABRN] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -7.93%
YoY- 79.15%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 326,147 332,158 330,128 320,464 325,664 290,251 237,677 23.41%
PBT 22,070 36,908 38,919 42,579 47,368 37,293 36,271 -28.12%
Tax -6,629 -10,808 -12,190 -11,767 -13,903 -8,830 -8,020 -11.89%
NP 15,441 26,100 26,729 30,812 33,465 28,463 28,251 -33.07%
-
NP to SH 15,441 26,100 26,729 30,812 33,465 28,463 28,251 -33.07%
-
Tax Rate 30.04% 29.28% 31.32% 27.64% 29.35% 23.68% 22.11% -
Total Cost 310,706 306,058 303,399 289,652 292,199 261,788 209,426 29.98%
-
Net Worth 246,053 254,115 250,143 232,581 228,922 221,804 208,458 11.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 246,053 254,115 250,143 232,581 228,922 221,804 208,458 11.65%
NOSH 79,117 79,163 79,159 77,527 77,078 75,960 72,887 5.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.73% 7.86% 8.10% 9.61% 10.28% 9.81% 11.89% -
ROE 6.28% 10.27% 10.69% 13.25% 14.62% 12.83% 13.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 412.23 419.58 417.04 413.36 422.51 382.11 326.09 16.86%
EPS 19.52 32.97 33.77 39.74 43.42 37.47 38.76 -36.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 3.21 3.16 3.00 2.97 2.92 2.86 5.72%
Adjusted Per Share Value based on latest NOSH - 77,527
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 140.19 142.77 141.90 137.75 139.98 124.76 102.16 23.41%
EPS 6.64 11.22 11.49 13.24 14.38 12.23 12.14 -33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0576 1.0923 1.0752 0.9997 0.984 0.9534 0.896 11.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.99 3.50 3.90 4.01 4.00 3.60 3.34 -
P/RPS 0.73 0.83 0.94 0.97 0.95 0.94 1.02 -19.94%
P/EPS 15.32 10.62 11.55 10.09 9.21 9.61 8.62 46.57%
EY 6.53 9.42 8.66 9.91 10.85 10.41 11.60 -31.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.23 1.34 1.35 1.23 1.17 -12.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 17/11/14 26/08/14 29/05/14 18/02/14 15/11/13 15/08/13 -
Price 2.95 3.30 3.75 3.99 3.67 3.97 3.61 -
P/RPS 0.72 0.79 0.90 0.97 0.87 1.04 1.11 -25.00%
P/EPS 15.12 10.01 11.11 10.04 8.45 10.59 9.31 38.04%
EY 6.62 9.99 9.00 9.96 11.83 9.44 10.74 -27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 1.19 1.33 1.24 1.36 1.26 -17.11%

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