[ASIABRN] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -0.54%
YoY- -26.2%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 135,676 133,528 125,790 116,285 104,762 102,175 97,046 5.74%
PBT 2,591 1,255 1,244 8,207 10,324 5,325 9,390 -19.30%
Tax -1,407 372 -3,521 -3,067 -3,359 -1,636 -3,045 -12.06%
NP 1,184 1,627 -2,277 5,140 6,965 3,689 6,345 -24.39%
-
NP to SH 1,184 1,627 -2,277 5,140 6,965 3,689 6,345 -24.39%
-
Tax Rate 54.30% -29.64% 283.04% 37.37% 32.54% 30.72% 32.43% -
Total Cost 134,492 131,901 128,067 111,145 97,797 98,486 90,701 6.78%
-
Net Worth 64,808 41,910 62,125 41,859 41,853 51,086 41,583 7.67%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,254 626 1,460 1,459 1,438 1,096 1,026 3.39%
Div Payout % 105.99% 38.53% 0.00% 28.39% 20.66% 29.73% 16.18% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 64,808 41,910 62,125 41,859 41,853 51,086 41,583 7.67%
NOSH 42,083 41,910 41,778 41,859 41,853 31,301 20,791 12.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.87% 1.22% -1.81% 4.42% 6.65% 3.61% 6.54% -
ROE 1.83% 3.88% -3.67% 12.28% 16.64% 7.22% 15.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 322.40 318.61 301.08 277.80 250.31 326.42 466.75 -5.97%
EPS 2.81 3.88 -5.45 12.28 16.64 11.79 30.52 -32.79%
DPS 3.00 1.50 3.50 3.50 3.44 3.50 5.00 -8.15%
NAPS 1.54 1.00 1.487 1.00 1.00 1.6321 2.00 -4.26%
Adjusted Per Share Value based on latest NOSH - 41,859
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 58.32 57.39 54.07 49.98 45.03 43.92 41.71 5.74%
EPS 0.51 0.70 -0.98 2.21 2.99 1.59 2.73 -24.38%
DPS 0.54 0.27 0.63 0.63 0.62 0.47 0.44 3.47%
NAPS 0.2786 0.1801 0.267 0.1799 0.1799 0.2196 0.1787 7.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.45 0.42 0.93 1.00 1.05 1.09 1.93 -
P/RPS 0.14 0.13 0.31 0.36 0.42 0.33 0.41 -16.38%
P/EPS 15.99 10.82 -17.06 8.14 6.31 9.25 6.32 16.72%
EY 6.25 9.24 -5.86 12.28 15.85 10.81 15.81 -14.32%
DY 6.67 3.57 3.76 3.50 3.27 3.21 2.59 17.06%
P/NAPS 0.29 0.42 0.63 1.00 1.05 0.67 0.97 -18.22%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 30/11/04 21/11/03 28/11/02 29/11/01 28/11/00 -
Price 0.48 0.45 0.88 0.96 1.00 1.40 1.90 -
P/RPS 0.15 0.14 0.29 0.35 0.40 0.43 0.41 -15.42%
P/EPS 17.06 11.59 -16.15 7.82 6.01 11.88 6.23 18.27%
EY 5.86 8.63 -6.19 12.79 16.64 8.42 16.06 -15.46%
DY 6.25 3.33 3.98 3.65 3.44 2.50 2.63 15.51%
P/NAPS 0.31 0.45 0.59 0.96 1.00 0.86 0.95 -17.01%

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