[ASIABRN] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 43.05%
YoY- 50.54%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 126,453 138,618 133,476 152,698 138,437 135,676 133,528 -0.80%
PBT 18,775 18,503 13,918 16,179 11,592 2,591 1,255 49.27%
Tax -4,123 -4,871 -3,880 -4,947 -4,131 -1,407 372 -
NP 14,652 13,632 10,038 11,232 7,461 1,184 1,627 38.46%
-
NP to SH 14,570 13,633 10,038 11,232 7,461 1,184 1,627 38.34%
-
Tax Rate 21.96% 26.33% 27.88% 30.58% 35.64% 54.30% -29.64% -
Total Cost 111,801 124,986 123,438 141,466 130,976 134,492 131,901 -2.41%
-
Net Worth 112,799 100,517 87,350 80,662 71,012 64,808 41,910 15.78%
Dividend
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 2,094 4,145 3,142 2,083 1,254 626 -
Div Payout % - 15.36% 41.30% 27.97% 27.92% 105.99% 38.53% -
Equity
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 112,799 100,517 87,350 80,662 71,012 64,808 41,910 15.78%
NOSH 42,089 41,882 41,794 41,794 41,771 42,083 41,910 0.06%
Ratio Analysis
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.59% 9.83% 7.52% 7.36% 5.39% 0.87% 1.22% -
ROE 12.92% 13.56% 11.49% 13.92% 10.51% 1.83% 3.88% -
Per Share
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 300.44 330.97 319.36 365.36 331.41 322.40 318.61 -0.86%
EPS 34.62 32.55 24.02 26.87 17.86 2.81 3.88 38.27%
DPS 0.00 5.00 10.00 7.50 5.00 3.00 1.50 -
NAPS 2.68 2.40 2.09 1.93 1.70 1.54 1.00 15.71%
Adjusted Per Share Value based on latest NOSH - 41,794
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 54.35 59.58 57.37 65.63 59.51 58.32 57.39 -0.80%
EPS 6.26 5.86 4.31 4.83 3.21 0.51 0.70 38.32%
DPS 0.00 0.90 1.78 1.35 0.90 0.54 0.27 -
NAPS 0.4849 0.4321 0.3755 0.3467 0.3052 0.2786 0.1801 15.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.60 1.62 0.96 0.75 0.67 0.45 0.42 -
P/RPS 0.53 0.49 0.30 0.21 0.20 0.14 0.13 23.13%
P/EPS 4.62 4.98 4.00 2.79 3.75 15.99 10.82 -11.83%
EY 21.64 20.09 25.02 35.83 26.66 6.25 9.24 13.42%
DY 0.00 3.09 10.42 10.00 7.46 6.67 3.57 -
P/NAPS 0.60 0.67 0.46 0.39 0.39 0.29 0.42 5.42%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/08/12 19/08/11 25/11/09 28/11/08 22/11/07 29/11/06 30/11/05 -
Price 2.78 1.48 1.14 0.62 0.62 0.48 0.45 -
P/RPS 0.93 0.45 0.36 0.17 0.19 0.15 0.14 32.36%
P/EPS 8.03 4.55 4.75 2.31 3.47 17.06 11.59 -5.28%
EY 12.45 21.99 21.07 43.35 28.81 5.86 8.63 5.57%
DY 0.00 3.38 8.77 12.10 8.06 6.25 3.33 -
P/NAPS 1.04 0.62 0.55 0.32 0.36 0.31 0.45 13.20%

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