[ASIABRN] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -3.02%
YoY- 9.71%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Revenue 330,128 237,677 126,453 138,618 133,476 152,698 138,437 13.73%
PBT 38,919 36,271 18,775 18,503 13,918 16,179 11,592 19.64%
Tax -12,190 -8,020 -4,123 -4,871 -3,880 -4,947 -4,131 17.37%
NP 26,729 28,251 14,652 13,632 10,038 11,232 7,461 20.79%
-
NP to SH 26,729 28,251 14,570 13,633 10,038 11,232 7,461 20.79%
-
Tax Rate 31.32% 22.11% 21.96% 26.33% 27.88% 30.58% 35.64% -
Total Cost 303,399 209,426 111,801 124,986 123,438 141,466 130,976 13.24%
-
Net Worth 250,143 208,458 112,799 100,517 87,350 80,662 71,012 20.49%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 2,094 4,145 3,142 2,083 -
Div Payout % - - - 15.36% 41.30% 27.97% 27.92% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 250,143 208,458 112,799 100,517 87,350 80,662 71,012 20.49%
NOSH 79,159 72,887 42,089 41,882 41,794 41,794 41,771 9.92%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.10% 11.89% 11.59% 9.83% 7.52% 7.36% 5.39% -
ROE 10.69% 13.55% 12.92% 13.56% 11.49% 13.92% 10.51% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 417.04 326.09 300.44 330.97 319.36 365.36 331.41 3.46%
EPS 33.77 38.76 34.62 32.55 24.02 26.87 17.86 9.89%
DPS 0.00 0.00 0.00 5.00 10.00 7.50 5.00 -
NAPS 3.16 2.86 2.68 2.40 2.09 1.93 1.70 9.61%
Adjusted Per Share Value based on latest NOSH - 41,882
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 141.90 102.16 54.35 59.58 57.37 65.63 59.51 13.73%
EPS 11.49 12.14 6.26 5.86 4.31 4.83 3.21 20.78%
DPS 0.00 0.00 0.00 0.90 1.78 1.35 0.90 -
NAPS 1.0752 0.896 0.4849 0.4321 0.3755 0.3467 0.3052 20.49%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 -
Price 3.90 3.34 1.60 1.62 0.96 0.75 0.67 -
P/RPS 0.94 1.02 0.53 0.49 0.30 0.21 0.20 25.75%
P/EPS 11.55 8.62 4.62 4.98 4.00 2.79 3.75 18.12%
EY 8.66 11.60 21.64 20.09 25.02 35.83 26.66 -15.33%
DY 0.00 0.00 0.00 3.09 10.42 10.00 7.46 -
P/NAPS 1.23 1.17 0.60 0.67 0.46 0.39 0.39 18.53%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 CAGR
Date 26/08/14 15/08/13 30/08/12 19/08/11 25/11/09 28/11/08 22/11/07 -
Price 3.75 3.61 2.78 1.48 1.14 0.62 0.62 -
P/RPS 0.90 1.11 0.93 0.45 0.36 0.17 0.19 25.89%
P/EPS 11.11 9.31 8.03 4.55 4.75 2.31 3.47 18.80%
EY 9.00 10.74 12.45 21.99 21.07 43.35 28.81 -15.82%
DY 0.00 0.00 0.00 3.38 8.77 12.10 8.06 -
P/NAPS 1.19 1.26 1.04 0.62 0.55 0.32 0.36 19.36%

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