[ASIABRN] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -20.95%
YoY- 32.84%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 320,464 188,875 105,262 134,827 137,020 141,661 132,402 13.97%
PBT 42,579 23,305 18,001 17,003 13,349 11,470 7,333 29.73%
Tax -11,767 -6,107 -3,631 -4,577 -3,995 -3,618 -2,813 23.59%
NP 30,812 17,198 14,370 12,426 9,354 7,852 4,520 32.85%
-
NP to SH 30,812 17,198 14,288 12,426 9,354 7,852 4,520 32.85%
-
Tax Rate 27.64% 26.20% 20.17% 26.92% 29.93% 31.54% 38.36% -
Total Cost 289,652 171,677 90,892 122,401 127,666 133,809 127,882 12.86%
-
Net Worth 238,104 138,476 112,176 89,421 80,657 74,367 68,098 20.35%
Dividend
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 4,178 4,179 3,133 2,088 -
Div Payout % - - - 33.63% 44.68% 39.91% 46.21% -
Equity
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 238,104 138,476 112,176 89,421 80,657 74,367 68,098 20.35%
NOSH 77,558 51,863 41,546 41,785 41,791 41,779 41,777 9.58%
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.61% 9.11% 13.65% 9.22% 6.83% 5.54% 3.41% -
ROE 12.94% 12.42% 12.74% 13.90% 11.60% 10.56% 6.64% -
Per Share
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 413.19 364.18 253.36 322.66 327.86 339.07 316.92 4.00%
EPS 39.73 33.16 34.39 29.74 22.38 18.79 10.82 21.23%
DPS 0.00 0.00 0.00 10.00 10.00 7.50 5.00 -
NAPS 3.07 2.67 2.70 2.14 1.93 1.78 1.63 9.82%
Adjusted Per Share Value based on latest NOSH - 41,897
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 137.75 81.19 45.25 57.95 58.90 60.89 56.91 13.97%
EPS 13.24 7.39 6.14 5.34 4.02 3.38 1.94 32.87%
DPS 0.00 0.00 0.00 1.80 1.80 1.35 0.90 -
NAPS 1.0235 0.5952 0.4822 0.3844 0.3467 0.3197 0.2927 20.35%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/03/14 29/03/13 30/03/12 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.01 2.63 1.60 1.17 0.71 0.68 0.64 -
P/RPS 0.97 0.72 0.00 0.36 0.22 0.20 0.20 26.32%
P/EPS 10.09 7.93 0.00 3.93 3.17 3.62 5.92 8.21%
EY 9.91 12.61 0.00 25.42 31.52 27.64 16.90 -7.59%
DY 0.00 0.00 0.00 8.55 14.08 11.03 7.81 -
P/NAPS 1.31 0.99 0.60 0.55 0.37 0.38 0.39 19.64%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/05/14 31/05/13 30/05/12 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 3.99 3.50 1.59 1.48 0.84 0.80 0.68 -
P/RPS 0.97 0.96 0.00 0.46 0.26 0.24 0.21 25.41%
P/EPS 10.04 10.55 0.00 4.98 3.75 4.26 6.29 7.16%
EY 9.96 9.47 0.00 20.09 26.65 23.49 15.91 -6.69%
DY 0.00 0.00 0.00 6.76 11.90 9.38 7.35 -
P/NAPS 1.30 1.31 0.60 0.69 0.44 0.45 0.42 18.20%

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