[ASIABRN] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
08-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -6.48%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 196,292 199,534 167,942 168,149 180,810 156,050 153,048 4.23%
PBT 12,304 19,417 20,950 18,706 13,942 6,858 -4,678 -
Tax -2,485 -5,033 -5,346 -794 -1,252 -1,848 -1,705 6.47%
NP 9,818 14,384 15,604 17,912 12,690 5,010 -6,384 -
-
NP to SH 9,784 14,350 15,604 17,912 12,690 5,010 -6,384 -
-
Tax Rate 20.20% 25.92% 25.52% 4.24% 8.98% 26.95% - -
Total Cost 186,473 185,150 152,338 150,237 168,120 151,040 159,432 2.64%
-
Net Worth 237,300 232,647 223,341 211,709 200,076 147,731 131,373 10.35%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 6,203 3,101 - - - - - -
Div Payout % 63.41% 21.62% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 237,300 232,647 223,341 211,709 200,076 147,731 131,373 10.35%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 79,140 19.67%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.00% 7.21% 9.29% 10.65% 7.02% 3.21% -4.17% -
ROE 4.12% 6.17% 6.99% 8.46% 6.34% 3.39% -4.86% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 84.37 85.77 72.19 72.28 77.72 134.15 193.39 -12.90%
EPS 4.23 6.19 6.71 7.69 5.45 4.31 -8.07 -
DPS 2.67 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.96 0.91 0.86 1.27 1.66 -7.79%
Adjusted Per Share Value based on latest NOSH - 232,647
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 84.37 85.77 72.19 72.28 77.72 67.08 65.79 4.23%
EPS 4.23 6.19 6.71 7.69 5.45 2.15 -2.74 -
DPS 2.67 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.96 0.91 0.86 0.635 0.5647 10.35%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.555 0.55 0.46 0.64 0.50 0.38 0.835 -
P/RPS 0.66 0.64 0.64 0.89 0.64 0.28 0.43 7.39%
P/EPS 13.20 8.92 6.86 8.31 9.17 8.82 -10.35 -
EY 7.58 11.22 14.58 12.03 10.91 11.34 -9.66 -
DY 4.80 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.48 0.70 0.58 0.30 0.50 1.29%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 22/02/22 08/02/21 18/02/20 22/02/19 14/02/18 -
Price 0.525 0.595 0.52 0.685 0.50 0.375 0.83 -
P/RPS 0.62 0.69 0.72 0.95 0.64 0.28 0.43 6.28%
P/EPS 12.48 9.65 7.75 8.90 9.17 8.71 -10.29 -
EY 8.01 10.37 12.90 11.24 10.91 11.49 -9.72 -
DY 5.08 2.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.54 0.75 0.58 0.30 0.50 0.33%

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