[ASIABRN] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -17.62%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 118,492 138,612 130,830 144,967 137,368 131,808 137,153 -2.14%
PBT 14,237 18,430 13,380 13,196 11,042 6,960 1,124 45.63%
Tax -3,456 -4,697 -3,632 -3,943 -3,327 -2,870 -4,836 -4.85%
NP 10,781 13,733 9,748 9,253 7,715 4,090 -3,712 -
-
NP to SH 10,699 13,734 9,748 9,253 7,715 4,090 -3,712 -
-
Tax Rate 24.27% 25.49% 27.14% 29.88% 30.13% 41.24% 430.25% -
Total Cost 107,711 124,879 121,082 135,714 129,653 127,718 140,865 -3.89%
-
Net Worth 116,977 108,651 89,901 41,799 41,767 41,795 41,836 16.44%
Dividend
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 2,094 4,145 3,142 2,083 1,254 626 -
Div Payout % - 15.25% 42.53% 33.96% 27.00% 30.68% 0.00% -
Equity
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 116,977 108,651 89,901 41,799 41,767 41,795 41,836 16.44%
NOSH 41,777 41,789 41,814 41,799 41,767 41,795 41,836 -0.02%
Ratio Analysis
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.10% 9.91% 7.45% 6.38% 5.62% 3.10% -2.71% -
ROE 9.15% 12.64% 10.84% 22.14% 18.47% 9.79% -8.87% -
Per Share
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 283.63 331.69 312.88 346.81 328.88 315.36 327.83 -2.12%
EPS 25.61 32.86 23.31 22.14 18.47 9.79 -8.87 -
DPS 0.00 5.00 10.00 7.50 5.00 3.00 1.50 -
NAPS 2.80 2.60 2.15 1.00 1.00 1.00 1.00 16.46%
Adjusted Per Share Value based on latest NOSH - 41,799
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 50.93 59.58 56.24 62.31 59.05 56.66 58.95 -2.14%
EPS 4.60 5.90 4.19 3.98 3.32 1.76 -1.60 -
DPS 0.00 0.90 1.78 1.35 0.90 0.54 0.27 -
NAPS 0.5028 0.467 0.3864 0.1797 0.1795 0.1797 0.1798 16.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.78 1.47 1.27 0.68 0.72 0.50 0.43 -
P/RPS 0.98 0.44 0.41 0.20 0.22 0.16 0.13 34.86%
P/EPS 10.86 4.47 5.45 3.07 3.90 5.11 -4.85 -
EY 9.21 22.36 18.36 32.55 25.65 19.57 -20.63 -
DY 0.00 3.40 7.87 11.03 6.94 6.00 3.49 -
P/NAPS 0.99 0.57 0.59 0.68 0.72 0.50 0.43 13.14%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 26/11/12 30/11/11 25/02/10 27/02/09 29/02/08 13/02/07 28/02/06 -
Price 2.50 1.66 1.16 0.66 0.66 0.51 0.45 -
P/RPS 0.88 0.50 0.37 0.19 0.20 0.16 0.14 31.28%
P/EPS 9.76 5.05 4.98 2.98 3.57 5.21 -5.07 -
EY 10.24 19.80 20.10 33.54 27.99 19.19 -19.72 -
DY 0.00 3.01 8.62 11.36 7.58 5.88 3.33 -
P/NAPS 0.89 0.64 0.54 0.66 0.66 0.51 0.45 10.62%

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