[ASIABRN] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -32.62%
YoY- 5.58%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 142,680 464,394 146,234 150,590 153,113 142,393 146,961 -0.43%
PBT 12,893 94,752 21,510 16,973 16,490 10,269 6,625 10.35%
Tax -3,752 -23,796 -5,790 -5,069 -5,216 -4,190 -3,622 0.52%
NP 9,141 70,956 15,720 11,904 11,274 6,078 3,002 17.90%
-
NP to SH 9,141 70,956 15,720 11,904 11,274 6,078 3,002 17.90%
-
Tax Rate 29.10% 25.11% 26.92% 29.87% 31.63% 40.80% 54.67% -
Total Cost 133,538 393,438 130,514 138,686 141,838 136,314 143,958 -1.10%
-
Net Worth 182,730 111,573 83,568 41,780 41,789 41,802 41,763 24.40%
Dividend
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 182,730 111,573 83,568 41,780 41,789 41,802 41,763 24.40%
NOSH 71,941 41,787 41,784 41,780 41,789 41,802 41,763 8.37%
Ratio Analysis
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.41% 15.28% 10.75% 7.90% 7.36% 4.27% 2.04% -
ROE 5.00% 63.60% 18.81% 28.49% 26.98% 14.54% 7.19% -
Per Share
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 198.33 1,111.31 349.98 360.44 366.40 340.64 351.89 -8.13%
EPS 12.71 169.80 37.61 28.48 26.99 14.55 7.19 8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.67 2.00 1.00 1.00 1.00 1.00 14.78%
Adjusted Per Share Value based on latest NOSH - 42,500
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 61.33 199.61 62.86 64.73 65.81 61.21 63.17 -0.43%
EPS 3.93 30.50 6.76 5.12 4.85 2.61 1.29 17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7854 0.4796 0.3592 0.1796 0.1796 0.1797 0.1795 24.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/12 30/12/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.50 1.65 1.18 0.66 0.70 0.57 0.49 -
P/RPS 1.26 0.00 0.34 0.18 0.19 0.17 0.14 38.41%
P/EPS 19.67 0.00 3.14 2.32 2.59 3.92 6.82 16.96%
EY 5.08 0.00 31.88 43.17 38.54 25.51 14.67 -14.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.83 0.59 0.66 0.70 0.57 0.49 10.79%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/02/13 29/02/12 27/05/10 28/05/09 30/05/08 29/05/07 25/05/06 -
Price 2.60 1.64 1.15 0.70 0.68 0.62 0.52 -
P/RPS 1.31 0.00 0.33 0.19 0.19 0.18 0.15 37.80%
P/EPS 20.46 0.00 3.06 2.46 2.52 4.26 7.23 16.63%
EY 4.89 0.00 32.71 40.70 39.68 23.45 13.83 -14.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.82 0.58 0.70 0.68 0.62 0.52 10.48%

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