[ASIABRN] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 21.88%
YoY- 77.92%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 170,062 156,425 174,943 170,217 163,952 168,029 159,827 4.21%
PBT 20,099 15,338 18,510 18,416 13,031 12,835 8,633 75.39%
Tax -6,682 -4,503 -4,356 -3,268 -602 -654 -476 479.13%
NP 13,417 10,835 14,154 15,148 12,429 12,181 8,157 39.21%
-
NP to SH 13,417 10,835 14,154 15,148 12,429 12,181 8,157 39.21%
-
Tax Rate 33.25% 29.36% 23.53% 17.75% 4.62% 5.10% 5.51% -
Total Cost 156,645 145,590 160,789 155,069 151,523 155,848 151,670 2.16%
-
Net Worth 223,341 216,362 216,362 214,035 211,709 207,056 202,403 6.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,326 2,326 2,326 - - - - -
Div Payout % 17.34% 21.47% 16.44% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 223,341 216,362 216,362 214,035 211,709 207,056 202,403 6.76%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.89% 6.93% 8.09% 8.90% 7.58% 7.25% 5.10% -
ROE 6.01% 5.01% 6.54% 7.08% 5.87% 5.88% 4.03% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 73.10 67.24 75.20 73.17 70.47 72.22 68.70 4.21%
EPS 5.77 4.66 6.08 6.51 5.34 5.24 3.51 39.16%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.93 0.92 0.91 0.89 0.87 6.76%
Adjusted Per Share Value based on latest NOSH - 232,647
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 73.10 67.24 75.20 73.17 70.47 72.22 68.70 4.21%
EPS 5.77 4.66 6.08 6.51 5.34 5.24 3.51 39.16%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.93 0.92 0.91 0.89 0.87 6.76%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.46 0.60 0.535 0.71 0.64 0.42 0.41 -
P/RPS 0.63 0.89 0.71 0.97 0.91 0.58 0.60 3.29%
P/EPS 7.98 12.88 8.79 10.90 11.98 8.02 11.69 -22.41%
EY 12.54 7.76 11.37 9.17 8.35 12.47 8.55 28.99%
DY 2.17 1.67 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 0.58 0.77 0.70 0.47 0.47 1.40%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 17/11/21 24/08/21 24/05/21 08/02/21 20/11/20 26/08/20 -
Price 0.52 0.55 0.545 0.61 0.685 0.49 0.365 -
P/RPS 0.71 0.82 0.72 0.83 0.97 0.68 0.53 21.45%
P/EPS 9.02 11.81 8.96 9.37 12.82 9.36 10.41 -9.08%
EY 11.09 8.47 11.16 10.67 7.80 10.69 9.61 9.99%
DY 1.92 1.82 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.59 0.66 0.75 0.55 0.42 18.18%

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