[ASIABRN] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 20.91%
YoY- 215.71%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 135,008 137,020 141,661 132,402 135,854 129,421 124,230 1.39%
PBT 17,002 13,350 11,470 7,333 3,161 -1,158 4,596 24.34%
Tax -4,576 -3,997 -3,618 -2,812 -1,729 -1,515 -1,975 15.02%
NP 12,426 9,353 7,852 4,521 1,432 -2,673 2,621 29.59%
-
NP to SH 12,426 9,353 7,852 4,521 1,432 -2,673 2,621 29.59%
-
Tax Rate 26.91% 29.94% 31.54% 38.35% 54.70% - 42.97% -
Total Cost 122,582 127,667 133,809 127,881 134,422 132,094 121,609 0.13%
-
Net Worth 83,795 41,458 74,570 67,666 64,418 60,187 64,278 4.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,189 4,145 3,142 2,083 1,254 626 1,460 19.19%
Div Payout % 33.72% 44.33% 40.02% 46.08% 87.63% 0.00% 55.74% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 83,795 41,458 74,570 67,666 64,418 60,187 64,278 4.51%
NOSH 41,897 41,458 41,893 41,666 41,830 41,796 41,739 0.06%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.20% 6.83% 5.54% 3.41% 1.05% -2.07% 2.11% -
ROE 14.83% 22.56% 10.53% 6.68% 2.22% -4.44% 4.08% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 322.23 330.50 338.15 317.76 324.78 309.64 297.63 1.33%
EPS 29.66 22.56 18.74 10.85 3.42 -6.40 6.28 29.51%
DPS 10.00 10.00 7.50 5.00 3.00 1.50 3.50 19.11%
NAPS 2.00 1.00 1.78 1.624 1.54 1.44 1.54 4.45%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 58.03 58.90 60.89 56.91 58.39 55.63 53.40 1.39%
EPS 5.34 4.02 3.38 1.94 0.62 -1.15 1.13 29.52%
DPS 1.80 1.78 1.35 0.90 0.54 0.27 0.63 19.11%
NAPS 0.3602 0.1782 0.3205 0.2909 0.2769 0.2587 0.2763 4.51%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.17 0.71 0.68 0.64 0.46 0.65 0.97 -
P/RPS 0.36 0.21 0.20 0.20 0.14 0.21 0.33 1.46%
P/EPS 3.94 3.15 3.63 5.90 13.44 -10.16 15.45 -20.35%
EY 25.35 31.77 27.56 16.95 7.44 -9.84 6.47 25.54%
DY 8.55 14.08 11.03 7.81 6.52 2.31 3.61 15.44%
P/NAPS 0.59 0.71 0.38 0.39 0.30 0.45 0.63 -1.08%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 29/08/07 30/08/06 30/08/05 26/08/04 -
Price 1.48 0.84 0.80 0.68 0.49 0.53 0.92 -
P/RPS 0.46 0.25 0.24 0.21 0.15 0.17 0.31 6.79%
P/EPS 4.99 3.72 4.27 6.27 14.31 -8.29 14.65 -16.42%
EY 20.04 26.86 23.43 15.96 6.99 -12.07 6.83 19.64%
DY 6.76 11.90 9.38 7.35 6.12 2.83 3.80 10.07%
P/NAPS 0.74 0.84 0.45 0.42 0.32 0.37 0.60 3.55%

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