[ASIABRN] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -21.42%
YoY- 19.13%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 188,875 105,262 134,827 137,020 141,661 132,402 135,853 4.99%
PBT 23,305 18,001 17,003 13,349 11,470 7,333 3,161 34.40%
Tax -6,107 -3,631 -4,577 -3,995 -3,618 -2,813 -1,729 20.53%
NP 17,198 14,370 12,426 9,354 7,852 4,520 1,432 44.47%
-
NP to SH 17,198 14,288 12,426 9,354 7,852 4,520 1,432 44.47%
-
Tax Rate 26.20% 20.17% 26.92% 29.93% 31.54% 38.36% 54.70% -
Total Cost 171,677 90,892 122,401 127,666 133,809 127,882 134,421 3.68%
-
Net Worth 138,476 112,176 89,421 80,657 74,367 68,098 64,412 11.99%
Dividend
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 4,178 4,179 3,133 2,088 1,254 -
Div Payout % - - 33.63% 44.68% 39.91% 46.21% 87.62% -
Equity
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 138,476 112,176 89,421 80,657 74,367 68,098 64,412 11.99%
NOSH 51,863 41,546 41,785 41,791 41,779 41,777 41,826 3.23%
Ratio Analysis
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.11% 13.65% 9.22% 6.83% 5.54% 3.41% 1.05% -
ROE 12.42% 12.74% 13.90% 11.60% 10.56% 6.64% 2.22% -
Per Share
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 364.18 253.36 322.66 327.86 339.07 316.92 324.80 1.70%
EPS 33.16 34.39 29.74 22.38 18.79 10.82 3.43 39.90%
DPS 0.00 0.00 10.00 10.00 7.50 5.00 3.00 -
NAPS 2.67 2.70 2.14 1.93 1.78 1.63 1.54 8.48%
Adjusted Per Share Value based on latest NOSH - 41,458
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 81.19 45.25 57.95 58.90 60.89 56.91 58.39 5.00%
EPS 7.39 6.14 5.34 4.02 3.38 1.94 0.62 44.31%
DPS 0.00 0.00 1.80 1.80 1.35 0.90 0.54 -
NAPS 0.5952 0.4822 0.3844 0.3467 0.3197 0.2927 0.2769 11.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/03/13 30/03/12 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.63 1.60 1.17 0.71 0.68 0.64 0.46 -
P/RPS 0.72 0.00 0.36 0.22 0.20 0.20 0.14 27.42%
P/EPS 7.93 0.00 3.93 3.17 3.62 5.92 13.44 -7.51%
EY 12.61 0.00 25.42 31.52 27.64 16.90 7.44 8.12%
DY 0.00 0.00 8.55 14.08 11.03 7.81 6.52 -
P/NAPS 0.99 0.60 0.55 0.37 0.38 0.39 0.30 19.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/05/13 30/05/12 26/08/10 27/08/09 28/08/08 29/08/07 30/08/06 -
Price 3.50 1.59 1.48 0.84 0.80 0.68 0.49 -
P/RPS 0.96 0.00 0.46 0.26 0.24 0.21 0.15 31.62%
P/EPS 10.55 0.00 4.98 3.75 4.26 6.29 14.31 -4.41%
EY 9.47 0.00 20.09 26.65 23.49 15.91 6.99 4.59%
DY 0.00 0.00 6.76 11.90 9.38 7.35 6.12 -
P/NAPS 1.31 0.60 0.69 0.44 0.45 0.42 0.32 23.19%

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