[ASIABRN] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 157.23%
YoY- 153.57%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 137,020 141,661 132,402 135,854 129,421 124,230 115,341 2.90%
PBT 13,350 11,470 7,333 3,161 -1,158 4,596 8,156 8.55%
Tax -3,997 -3,618 -2,812 -1,729 -1,515 -1,975 -2,988 4.96%
NP 9,353 7,852 4,521 1,432 -2,673 2,621 5,168 10.38%
-
NP to SH 9,353 7,852 4,521 1,432 -2,673 2,621 5,168 10.38%
-
Tax Rate 29.94% 31.54% 38.35% 54.70% - 42.97% 36.64% -
Total Cost 127,667 133,809 127,881 134,422 132,094 121,609 110,173 2.48%
-
Net Worth 41,458 74,570 67,666 64,418 60,187 64,278 41,693 -0.09%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,145 3,142 2,083 1,254 626 1,460 1,459 18.98%
Div Payout % 44.33% 40.02% 46.08% 87.63% 0.00% 55.74% 28.24% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 41,458 74,570 67,666 64,418 60,187 64,278 41,693 -0.09%
NOSH 41,458 41,893 41,666 41,830 41,796 41,739 41,693 -0.09%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.83% 5.54% 3.41% 1.05% -2.07% 2.11% 4.48% -
ROE 22.56% 10.53% 6.68% 2.22% -4.44% 4.08% 12.40% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 330.50 338.15 317.76 324.78 309.64 297.63 276.64 3.00%
EPS 22.56 18.74 10.85 3.42 -6.40 6.28 12.40 10.47%
DPS 10.00 7.50 5.00 3.00 1.50 3.50 3.50 19.10%
NAPS 1.00 1.78 1.624 1.54 1.44 1.54 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,830
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 58.90 60.89 56.91 58.39 55.63 53.40 49.58 2.90%
EPS 4.02 3.38 1.94 0.62 -1.15 1.13 2.22 10.39%
DPS 1.78 1.35 0.90 0.54 0.27 0.63 0.63 18.88%
NAPS 0.1782 0.3205 0.2909 0.2769 0.2587 0.2763 0.1792 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.71 0.68 0.64 0.46 0.65 0.97 0.85 -
P/RPS 0.21 0.20 0.20 0.14 0.21 0.33 0.31 -6.27%
P/EPS 3.15 3.63 5.90 13.44 -10.16 15.45 6.86 -12.15%
EY 31.77 27.56 16.95 7.44 -9.84 6.47 14.58 13.84%
DY 14.08 11.03 7.81 6.52 2.31 3.61 4.12 22.70%
P/NAPS 0.71 0.38 0.39 0.30 0.45 0.63 0.85 -2.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 29/08/07 30/08/06 30/08/05 26/08/04 28/08/03 -
Price 0.84 0.80 0.68 0.49 0.53 0.92 1.02 -
P/RPS 0.25 0.24 0.21 0.15 0.17 0.31 0.37 -6.31%
P/EPS 3.72 4.27 6.27 14.31 -8.29 14.65 8.23 -12.38%
EY 26.86 23.43 15.96 6.99 -12.07 6.83 12.15 14.12%
DY 11.90 9.38 7.35 6.12 2.83 3.80 3.43 23.01%
P/NAPS 0.84 0.45 0.42 0.32 0.37 0.60 1.02 -3.18%

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