[ASIABRN] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -186.88%
YoY- -144.3%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 138,437 135,676 133,528 125,790 116,285 104,762 102,175 5.19%
PBT 11,592 2,591 1,255 1,244 8,207 10,324 5,325 13.83%
Tax -4,131 -1,407 372 -3,521 -3,067 -3,359 -1,636 16.68%
NP 7,461 1,184 1,627 -2,277 5,140 6,965 3,689 12.44%
-
NP to SH 7,461 1,184 1,627 -2,277 5,140 6,965 3,689 12.44%
-
Tax Rate 35.64% 54.30% -29.64% 283.04% 37.37% 32.54% 30.72% -
Total Cost 130,976 134,492 131,901 128,067 111,145 97,797 98,486 4.86%
-
Net Worth 71,012 64,808 41,910 62,125 41,859 41,853 51,086 5.63%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,083 1,254 626 1,460 1,459 1,438 1,096 11.29%
Div Payout % 27.92% 105.99% 38.53% 0.00% 28.39% 20.66% 29.73% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 71,012 64,808 41,910 62,125 41,859 41,853 51,086 5.63%
NOSH 41,771 42,083 41,910 41,778 41,859 41,853 31,301 4.92%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.39% 0.87% 1.22% -1.81% 4.42% 6.65% 3.61% -
ROE 10.51% 1.83% 3.88% -3.67% 12.28% 16.64% 7.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 331.41 322.40 318.61 301.08 277.80 250.31 326.42 0.25%
EPS 17.86 2.81 3.88 -5.45 12.28 16.64 11.79 7.16%
DPS 5.00 3.00 1.50 3.50 3.50 3.44 3.50 6.12%
NAPS 1.70 1.54 1.00 1.487 1.00 1.00 1.6321 0.68%
Adjusted Per Share Value based on latest NOSH - 41,778
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 59.51 58.32 57.39 54.07 49.98 45.03 43.92 5.19%
EPS 3.21 0.51 0.70 -0.98 2.21 2.99 1.59 12.41%
DPS 0.90 0.54 0.27 0.63 0.63 0.62 0.47 11.43%
NAPS 0.3052 0.2786 0.1801 0.267 0.1799 0.1799 0.2196 5.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.67 0.45 0.42 0.93 1.00 1.05 1.09 -
P/RPS 0.20 0.14 0.13 0.31 0.36 0.42 0.33 -8.00%
P/EPS 3.75 15.99 10.82 -17.06 8.14 6.31 9.25 -13.96%
EY 26.66 6.25 9.24 -5.86 12.28 15.85 10.81 16.22%
DY 7.46 6.67 3.57 3.76 3.50 3.27 3.21 15.08%
P/NAPS 0.39 0.29 0.42 0.63 1.00 1.05 0.67 -8.62%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 29/11/06 30/11/05 30/11/04 21/11/03 28/11/02 29/11/01 -
Price 0.62 0.48 0.45 0.88 0.96 1.00 1.40 -
P/RPS 0.19 0.15 0.14 0.29 0.35 0.40 0.43 -12.72%
P/EPS 3.47 17.06 11.59 -16.15 7.82 6.01 11.88 -18.53%
EY 28.81 5.86 8.63 -6.19 12.79 16.64 8.42 22.74%
DY 8.06 6.25 3.33 3.98 3.65 3.44 2.50 21.53%
P/NAPS 0.36 0.31 0.45 0.59 0.96 1.00 0.86 -13.50%

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