[ASIABRN] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 37.91%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 58,731 45,501 75,730 81,920 78,614 73,648 77,694 -4.05%
PBT 7,671 11,436 12,625 12,595 10,869 7,160 3,361 12.99%
Tax -2,618 -2,794 -3,398 -3,762 -3,438 -2,923 -1,782 5.86%
NP 5,053 8,642 9,227 8,833 7,431 4,237 1,579 18.79%
-
NP to SH 5,053 8,642 9,227 8,833 7,431 4,237 1,579 18.79%
-
Tax Rate 34.13% 24.43% 26.91% 29.87% 31.63% 40.82% 53.02% -
Total Cost 53,678 36,859 66,503 73,087 71,183 69,411 76,115 -5.03%
-
Net Worth 117,025 108,651 89,827 41,795 41,792 41,789 41,763 16.48%
Dividend
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 117,025 108,651 89,827 41,795 41,792 41,789 41,763 16.48%
NOSH 41,794 41,789 41,780 41,795 41,792 41,789 41,763 0.01%
Ratio Analysis
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.60% 18.99% 12.18% 10.78% 9.45% 5.75% 2.03% -
ROE 4.32% 7.95% 10.27% 21.13% 17.78% 10.14% 3.78% -
Per Share
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 140.52 108.88 181.26 196.00 188.11 176.23 186.03 -4.06%
EPS 12.09 20.68 22.08 21.14 17.78 10.14 3.78 18.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.60 2.15 1.00 1.00 1.00 1.00 16.46%
Adjusted Per Share Value based on latest NOSH - 41,799
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.24 19.56 32.55 35.21 33.79 31.66 33.40 -4.06%
EPS 2.17 3.71 3.97 3.80 3.19 1.82 0.68 18.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.503 0.467 0.3861 0.1797 0.1796 0.1796 0.1795 16.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.78 1.47 1.27 0.68 0.72 0.50 0.43 -
P/RPS 1.98 0.00 0.70 0.35 0.38 0.28 0.23 37.54%
P/EPS 22.99 0.00 5.75 3.22 4.05 4.93 11.37 10.98%
EY 4.35 0.00 17.39 31.08 24.70 20.28 8.79 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.74 0.59 0.68 0.72 0.50 0.43 13.14%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 26/11/12 30/11/11 25/02/10 27/02/09 29/02/08 13/02/07 28/02/06 -
Price 2.50 1.66 1.16 0.66 0.66 0.51 0.45 -
P/RPS 1.78 0.00 0.64 0.34 0.35 0.29 0.24 34.54%
P/EPS 20.68 0.00 5.25 3.12 3.71 5.03 11.90 8.52%
EY 4.84 0.00 19.04 32.02 26.94 19.88 8.40 -7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 0.54 0.66 0.66 0.51 0.45 10.62%

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