[ASIABRN] YoY Annual (Unaudited) 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
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Revenue 334,006 320,464 188,875 105,262 134,827 137,020 141,661 13.54%
PBT 6,552 42,579 23,305 18,001 17,003 13,349 11,470 -7.95%
Tax -4,938 -11,767 -6,107 -3,631 -4,577 -3,995 -3,618 4.71%
NP 1,614 30,812 17,198 14,370 12,426 9,354 7,852 -20.88%
-
NP to SH 1,614 30,812 17,198 14,288 12,426 9,354 7,852 -20.88%
-
Tax Rate 75.37% 27.64% 26.20% 20.17% 26.92% 29.93% 31.54% -
Total Cost 332,392 289,652 171,677 90,892 122,401 127,666 133,809 14.42%
-
Net Worth 240,517 238,104 138,476 112,176 89,421 80,657 74,367 18.98%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - 4,178 4,179 3,133 -
Div Payout % - - - - 33.63% 44.68% 39.91% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 240,517 238,104 138,476 112,176 89,421 80,657 74,367 18.98%
NOSH 79,117 77,558 51,863 41,546 41,785 41,791 41,779 9.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.48% 9.61% 9.11% 13.65% 9.22% 6.83% 5.54% -
ROE 0.67% 12.94% 12.42% 12.74% 13.90% 11.60% 10.56% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
RPS 422.16 413.19 364.18 253.36 322.66 327.86 339.07 3.29%
EPS 2.04 39.73 33.16 34.39 29.74 22.38 18.79 -28.01%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 7.50 -
NAPS 3.04 3.07 2.67 2.70 2.14 1.93 1.78 8.24%
Adjusted Per Share Value based on latest NOSH - 40,493
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
RPS 143.57 137.75 81.19 45.25 57.95 58.90 60.89 13.54%
EPS 0.69 13.24 7.39 6.14 5.34 4.02 3.38 -20.96%
DPS 0.00 0.00 0.00 0.00 1.80 1.80 1.35 -
NAPS 1.0338 1.0235 0.5952 0.4822 0.3844 0.3467 0.3197 18.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 30/06/10 30/06/09 30/06/08 -
Price 2.59 4.01 2.63 1.60 1.17 0.71 0.68 -
P/RPS 0.61 0.97 0.72 0.00 0.36 0.22 0.20 17.95%
P/EPS 126.96 10.09 7.93 0.00 3.93 3.17 3.62 69.34%
EY 0.79 9.91 12.61 0.00 25.42 31.52 27.64 -40.92%
DY 0.00 0.00 0.00 0.00 8.55 14.08 11.03 -
P/NAPS 0.85 1.31 0.99 0.60 0.55 0.37 0.38 12.66%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Date 29/05/15 29/05/14 31/05/13 30/05/12 26/08/10 27/08/09 28/08/08 -
Price 2.11 3.99 3.50 1.59 1.48 0.84 0.80 -
P/RPS 0.50 0.97 0.96 0.00 0.46 0.26 0.24 11.48%
P/EPS 103.43 10.04 10.55 0.00 4.98 3.75 4.26 60.36%
EY 0.97 9.96 9.47 0.00 20.09 26.65 23.49 -37.61%
DY 0.00 0.00 0.00 0.00 6.76 11.90 9.38 -
P/NAPS 0.69 1.30 1.31 0.60 0.69 0.44 0.45 6.53%

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