[ASIABRN] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 7.32%
YoY- -10.63%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 237,677 126,453 138,618 133,476 152,698 138,437 135,676 8.65%
PBT 36,271 18,775 18,503 13,918 16,179 11,592 2,591 47.81%
Tax -8,020 -4,123 -4,871 -3,880 -4,947 -4,131 -1,407 29.39%
NP 28,251 14,652 13,632 10,038 11,232 7,461 1,184 59.95%
-
NP to SH 28,251 14,570 13,633 10,038 11,232 7,461 1,184 59.95%
-
Tax Rate 22.11% 21.96% 26.33% 27.88% 30.58% 35.64% 54.30% -
Total Cost 209,426 111,801 124,986 123,438 141,466 130,976 134,492 6.77%
-
Net Worth 208,458 112,799 100,517 87,350 80,662 71,012 64,808 18.88%
Dividend
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,094 4,145 3,142 2,083 1,254 -
Div Payout % - - 15.36% 41.30% 27.97% 27.92% 105.99% -
Equity
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 208,458 112,799 100,517 87,350 80,662 71,012 64,808 18.88%
NOSH 72,887 42,089 41,882 41,794 41,794 41,771 42,083 8.47%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.89% 11.59% 9.83% 7.52% 7.36% 5.39% 0.87% -
ROE 13.55% 12.92% 13.56% 11.49% 13.92% 10.51% 1.83% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 326.09 300.44 330.97 319.36 365.36 331.41 322.40 0.16%
EPS 38.76 34.62 32.55 24.02 26.87 17.86 2.81 47.48%
DPS 0.00 0.00 5.00 10.00 7.50 5.00 3.00 -
NAPS 2.86 2.68 2.40 2.09 1.93 1.70 1.54 9.59%
Adjusted Per Share Value based on latest NOSH - 41,794
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 102.16 54.35 59.58 57.37 65.63 59.51 58.32 8.65%
EPS 12.14 6.26 5.86 4.31 4.83 3.21 0.51 59.89%
DPS 0.00 0.00 0.90 1.78 1.35 0.90 0.54 -
NAPS 0.896 0.4849 0.4321 0.3755 0.3467 0.3052 0.2786 18.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.34 1.60 1.62 0.96 0.75 0.67 0.45 -
P/RPS 1.02 0.53 0.49 0.30 0.21 0.20 0.14 34.18%
P/EPS 8.62 4.62 4.98 4.00 2.79 3.75 15.99 -8.74%
EY 11.60 21.64 20.09 25.02 35.83 26.66 6.25 9.58%
DY 0.00 0.00 3.09 10.42 10.00 7.46 6.67 -
P/NAPS 1.17 0.60 0.67 0.46 0.39 0.39 0.29 22.94%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 15/08/13 30/08/12 19/08/11 25/11/09 28/11/08 22/11/07 29/11/06 -
Price 3.61 2.78 1.48 1.14 0.62 0.62 0.48 -
P/RPS 1.11 0.93 0.45 0.36 0.17 0.19 0.15 34.49%
P/EPS 9.31 8.03 4.55 4.75 2.31 3.47 17.06 -8.57%
EY 10.74 12.45 21.99 21.07 43.35 28.81 5.86 9.38%
DY 0.00 0.00 3.38 8.77 12.10 8.06 6.25 -
P/NAPS 1.26 1.04 0.62 0.55 0.32 0.36 0.31 23.07%

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