[ASIABRN] YoY Annualized Quarter Result on 30-Jun-2023 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 20.37%
YoY- -45.87%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 203,380 227,972 157,680 138,776 193,260 158,852 176,716 2.36%
PBT 18,492 35,896 17,540 17,164 20,468 8,128 10,112 10.57%
Tax -3,892 -8,936 -4,600 -248 -2,124 0 -2,832 5.43%
NP 14,600 26,960 12,940 16,916 18,344 8,128 7,280 12.29%
-
NP to SH 14,564 26,908 12,940 16,916 18,344 5,812 7,280 12.24%
-
Tax Rate 21.05% 24.89% 26.23% 1.44% 10.38% 0.00% 28.01% -
Total Cost 188,780 201,012 144,740 121,860 174,916 150,724 169,436 1.81%
-
Net Worth 237,300 232,647 216,362 202,403 193,097 146,567 137,686 9.49%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 9,305 9,305 9,305 - - - - -
Div Payout % 63.90% 34.58% 71.92% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 237,300 232,647 216,362 202,403 193,097 146,567 137,686 9.49%
NOSH 232,647 232,647 232,647 232,647 232,647 116,323 79,130 19.68%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.18% 11.83% 8.21% 12.19% 9.49% 5.12% 4.12% -
ROE 6.14% 11.57% 5.98% 8.36% 9.50% 3.97% 5.29% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 87.42 97.99 67.78 59.65 83.07 136.56 223.32 -14.46%
EPS 6.28 11.60 5.56 7.28 7.88 5.00 9.20 -6.16%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.93 0.87 0.83 1.26 1.74 -8.51%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 87.42 97.99 67.78 59.65 83.07 68.28 75.96 2.36%
EPS 6.28 11.60 5.56 7.28 7.88 2.50 3.13 12.29%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.93 0.87 0.83 0.63 0.5918 9.49%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.50 0.585 0.535 0.41 0.46 0.825 0.86 -
P/RPS 0.57 0.60 0.79 0.69 0.55 0.60 0.39 6.52%
P/EPS 7.99 5.06 9.62 5.64 5.83 16.51 9.35 -2.58%
EY 12.52 19.77 10.40 17.73 17.14 6.06 10.70 2.65%
DY 8.00 6.84 7.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.58 0.47 0.55 0.65 0.49 0.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 29/08/22 24/08/21 26/08/20 23/08/19 28/08/18 28/08/17 -
Price 0.555 0.56 0.545 0.365 0.495 0.70 0.94 -
P/RPS 0.63 0.57 0.80 0.61 0.60 0.51 0.42 6.98%
P/EPS 8.87 4.84 9.80 5.02 6.28 14.01 10.22 -2.33%
EY 11.28 20.65 10.21 19.92 15.93 7.14 9.79 2.38%
DY 7.21 7.14 7.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.59 0.42 0.60 0.56 0.54 0.00%

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