[ASIABRN] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 245.44%
YoY- 210.18%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 130,830 144,967 137,368 131,808 137,153 126,183 116,568 1.94%
PBT 13,380 13,196 11,042 6,960 1,124 -1,571 8,586 7.66%
Tax -3,632 -3,943 -3,327 -2,870 -4,836 2,713 -3,347 1.37%
NP 9,748 9,253 7,715 4,090 -3,712 1,142 5,239 10.89%
-
NP to SH 9,748 9,253 7,715 4,090 -3,712 1,142 5,239 10.89%
-
Tax Rate 27.14% 29.88% 30.13% 41.24% 430.25% - 38.98% -
Total Cost 121,082 135,714 129,653 127,718 140,865 125,041 111,329 1.40%
-
Net Worth 89,901 41,799 41,767 41,795 41,836 41,811 41,774 13.61%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,145 3,142 2,083 1,254 626 1,460 1,459 18.98%
Div Payout % 42.53% 33.96% 27.00% 30.68% 0.00% 127.92% 27.85% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 89,901 41,799 41,767 41,795 41,836 41,811 41,774 13.61%
NOSH 41,814 41,799 41,767 41,795 41,836 41,811 41,774 0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.45% 6.38% 5.62% 3.10% -2.71% 0.91% 4.49% -
ROE 10.84% 22.14% 18.47% 9.79% -8.87% 2.73% 12.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 312.88 346.81 328.88 315.36 327.83 301.79 279.04 1.92%
EPS 23.31 22.14 18.47 9.79 -8.87 2.73 12.54 10.87%
DPS 10.00 7.50 5.00 3.00 1.50 3.50 3.50 19.10%
NAPS 2.15 1.00 1.00 1.00 1.00 1.00 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 41,795
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.24 62.31 59.05 56.66 58.95 54.24 50.10 1.94%
EPS 4.19 3.98 3.32 1.76 -1.60 0.49 2.25 10.90%
DPS 1.78 1.35 0.90 0.54 0.27 0.63 0.63 18.88%
NAPS 0.3864 0.1797 0.1795 0.1797 0.1798 0.1797 0.1796 13.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.27 0.68 0.72 0.50 0.43 0.81 1.00 -
P/RPS 0.41 0.20 0.22 0.16 0.13 0.27 0.36 2.18%
P/EPS 5.45 3.07 3.90 5.11 -4.85 29.66 7.97 -6.13%
EY 18.36 32.55 25.65 19.57 -20.63 3.37 12.54 6.55%
DY 7.87 11.03 6.94 6.00 3.49 4.32 3.50 14.44%
P/NAPS 0.59 0.68 0.72 0.50 0.43 0.81 1.00 -8.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 13/02/07 28/02/06 25/02/05 25/02/04 -
Price 1.16 0.66 0.66 0.51 0.45 0.79 1.01 -
P/RPS 0.37 0.19 0.20 0.16 0.14 0.26 0.36 0.45%
P/EPS 4.98 2.98 3.57 5.21 -5.07 28.92 8.05 -7.68%
EY 20.10 33.54 27.99 19.19 -19.72 3.46 12.42 8.34%
DY 8.62 11.36 7.58 5.88 3.33 4.43 3.47 16.35%
P/NAPS 0.54 0.66 0.66 0.51 0.45 0.79 1.01 -9.90%

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