[ASIABRN] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -6.72%
YoY- 73.68%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 131,939 135,008 137,020 141,661 132,402 135,854 129,421 0.28%
PBT 18,630 17,002 13,350 11,470 7,333 3,161 -1,158 -
Tax -3,905 -4,576 -3,997 -3,618 -2,812 -1,729 -1,515 15.04%
NP 14,725 12,426 9,353 7,852 4,521 1,432 -2,673 -
-
NP to SH 14,644 12,426 9,353 7,852 4,521 1,432 -2,673 -
-
Tax Rate 20.96% 26.91% 29.94% 31.54% 38.35% 54.70% - -
Total Cost 117,214 122,582 127,667 133,809 127,881 134,422 132,094 -1.75%
-
Net Worth 109,332 83,795 41,458 74,570 67,666 64,418 60,187 9.23%
Dividend
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,094 4,189 4,145 3,142 2,083 1,254 626 19.56%
Div Payout % 14.30% 33.72% 44.33% 40.02% 46.08% 87.63% 0.00% -
Equity
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 109,332 83,795 41,458 74,570 67,666 64,418 60,187 9.23%
NOSH 40,493 41,897 41,458 41,893 41,666 41,830 41,796 -0.46%
Ratio Analysis
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.16% 9.20% 6.83% 5.54% 3.41% 1.05% -2.07% -
ROE 13.39% 14.83% 22.56% 10.53% 6.68% 2.22% -4.44% -
Per Share
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 325.83 322.23 330.50 338.15 317.76 324.78 309.64 0.75%
EPS 36.16 29.66 22.56 18.74 10.85 3.42 -6.40 -
DPS 5.17 10.00 10.00 7.50 5.00 3.00 1.50 20.09%
NAPS 2.70 2.00 1.00 1.78 1.624 1.54 1.44 9.75%
Adjusted Per Share Value based on latest NOSH - 41,893
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 56.71 58.03 58.90 60.89 56.91 58.39 55.63 0.28%
EPS 6.29 5.34 4.02 3.38 1.94 0.62 -1.15 -
DPS 0.90 1.80 1.78 1.35 0.90 0.54 0.27 19.50%
NAPS 0.4699 0.3602 0.1782 0.3205 0.2909 0.2769 0.2587 9.23%
Price Multiplier on Financial Quarter End Date
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/03/12 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.60 1.17 0.71 0.68 0.64 0.46 0.65 -
P/RPS 0.49 0.36 0.21 0.20 0.20 0.14 0.21 13.36%
P/EPS 4.42 3.94 3.15 3.63 5.90 13.44 -10.16 -
EY 22.60 25.35 31.77 27.56 16.95 7.44 -9.84 -
DY 3.23 8.55 14.08 11.03 7.81 6.52 2.31 5.08%
P/NAPS 0.59 0.59 0.71 0.38 0.39 0.30 0.45 4.09%
Price Multiplier on Announcement Date
31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/05/12 26/08/10 27/08/09 28/08/08 29/08/07 30/08/06 30/08/05 -
Price 1.59 1.48 0.84 0.80 0.68 0.49 0.53 -
P/RPS 0.49 0.46 0.25 0.24 0.21 0.15 0.17 16.96%
P/EPS 4.40 4.99 3.72 4.27 6.27 14.31 -8.29 -
EY 22.74 20.04 26.86 23.43 15.96 6.99 -12.07 -
DY 3.25 6.76 11.90 9.38 7.35 6.12 2.83 2.06%
P/NAPS 0.59 0.74 0.84 0.45 0.42 0.32 0.37 7.15%

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