[ASIABRN] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -35.58%
YoY- 147.65%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 199,494 140,270 167,854 178,692 150,524 158,478 151,432 4.69%
PBT 23,390 14,018 20,174 13,420 6,566 1,084 -17,462 -
Tax -6,006 -3,490 -1,020 -1,602 -1,794 -1,646 -22,438 -19.71%
NP 17,384 10,528 19,154 11,818 4,772 -562 -39,900 -
-
NP to SH 17,348 10,528 19,154 11,818 4,772 -562 -39,900 -
-
Tax Rate 25.68% 24.90% 5.06% 11.94% 27.32% 151.85% - -
Total Cost 182,110 129,742 148,700 166,874 145,752 159,040 191,332 -0.81%
-
Net Worth 234,974 216,362 207,056 195,423 146,567 134,255 174,819 5.04%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 4,652 4,652 - - - - - -
Div Payout % 26.82% 44.20% - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 234,974 216,362 207,056 195,423 146,567 134,255 174,819 5.04%
NOSH 232,647 232,647 232,647 232,647 116,323 78,055 79,103 19.68%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.71% 7.51% 11.41% 6.61% 3.17% -0.35% -26.35% -
ROE 7.38% 4.87% 9.25% 6.05% 3.26% -0.42% -22.82% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 85.75 60.29 72.15 76.81 129.40 203.03 191.43 -12.52%
EPS 7.48 4.52 8.24 5.08 4.10 -0.72 -50.44 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.93 0.89 0.84 1.26 1.72 2.21 -12.22%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 85.75 60.29 72.15 76.81 64.70 68.12 65.09 4.69%
EPS 7.48 4.52 8.24 5.08 2.05 -0.24 -17.15 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.93 0.89 0.84 0.63 0.5771 0.7514 5.05%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.57 0.60 0.42 0.455 0.68 0.98 0.95 -
P/RPS 0.66 1.00 0.58 0.59 0.53 0.48 0.50 4.73%
P/EPS 7.64 13.26 5.10 8.96 16.58 -136.11 -1.88 -
EY 13.08 7.54 19.60 11.16 6.03 -0.73 -53.09 -
DY 3.51 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.47 0.54 0.54 0.57 0.43 4.49%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 17/11/21 20/11/20 21/11/19 15/11/18 24/11/17 28/11/16 -
Price 0.53 0.55 0.49 0.50 0.59 0.97 0.90 -
P/RPS 0.62 0.91 0.68 0.65 0.46 0.48 0.47 4.72%
P/EPS 7.11 12.15 5.95 9.84 14.38 -134.72 -1.78 -
EY 14.07 8.23 16.80 10.16 6.95 -0.74 -56.04 -
DY 3.77 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.55 0.60 0.47 0.56 0.41 4.03%

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