[ASIABRN] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -37.06%
YoY- 1.18%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Revenue 171,801 160,107 58,731 45,501 75,730 81,920 78,614 12.27%
PBT 15,987 21,657 7,671 11,436 12,625 12,595 10,869 5.87%
Tax -4,382 -5,341 -2,618 -2,794 -3,398 -3,762 -3,438 3.65%
NP 11,605 16,316 5,053 8,642 9,227 8,833 7,431 6.82%
-
NP to SH 11,605 16,316 5,053 8,642 9,227 8,833 7,431 6.82%
-
Tax Rate 27.41% 24.66% 34.13% 24.43% 26.91% 29.87% 31.63% -
Total Cost 160,196 143,791 53,678 36,859 66,503 73,087 71,183 12.76%
-
Net Worth 253,933 222,007 117,025 108,651 89,827 41,795 41,792 30.62%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 253,933 222,007 117,025 108,651 89,827 41,795 41,792 30.62%
NOSH 79,107 76,029 41,794 41,789 41,780 41,795 41,792 9.90%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.75% 10.19% 8.60% 18.99% 12.18% 10.78% 9.45% -
ROE 4.57% 7.35% 4.32% 7.95% 10.27% 21.13% 17.78% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 217.18 210.58 140.52 108.88 181.26 196.00 188.11 2.15%
EPS 14.67 21.46 12.09 20.68 22.08 21.14 17.78 -2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 2.92 2.80 2.60 2.15 1.00 1.00 18.85%
Adjusted Per Share Value based on latest NOSH - 41,789
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 73.85 68.82 25.24 19.56 32.55 35.21 33.79 12.27%
EPS 4.99 7.01 2.17 3.71 3.97 3.80 3.19 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0915 0.9543 0.503 0.467 0.3861 0.1797 0.1796 30.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 -
Price 3.50 3.60 2.78 1.47 1.27 0.68 0.72 -
P/RPS 1.61 1.71 1.98 0.00 0.70 0.35 0.38 23.83%
P/EPS 23.86 16.78 22.99 0.00 5.75 3.22 4.05 30.03%
EY 4.19 5.96 4.35 0.00 17.39 31.08 24.70 -23.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.23 0.99 0.74 0.59 0.68 0.72 6.33%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Date 17/11/14 15/11/13 26/11/12 30/11/11 25/02/10 27/02/09 29/02/08 -
Price 3.30 3.97 2.50 1.66 1.16 0.66 0.66 -
P/RPS 1.52 1.89 1.78 0.00 0.64 0.34 0.35 24.29%
P/EPS 22.49 18.50 20.68 0.00 5.25 3.12 3.71 30.58%
EY 4.45 5.41 4.84 0.00 19.04 32.02 26.94 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.36 0.89 0.83 0.54 0.66 0.66 6.81%

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