[ASIABRN] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -12.9%
YoY- -29.24%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Revenue 267,185 326,147 325,664 134,873 137,211 133,933 139,769 10.06%
PBT -26,733 22,070 47,368 11,881 17,863 16,751 11,833 -
Tax 5,109 -6,629 -13,903 -2,480 -4,694 -4,535 -3,510 -
NP -21,624 15,441 33,465 9,401 13,169 12,216 8,323 -
-
NP to SH -21,624 15,441 33,465 9,319 13,170 12,216 8,323 -
-
Tax Rate - 30.04% 29.35% 20.87% 26.28% 27.07% 29.66% -
Total Cost 288,809 310,706 292,199 125,472 124,042 121,717 131,446 12.35%
-
Net Worth 224,596 246,053 228,922 183,286 111,565 83,563 42,500 27.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Div - - - - 2,094 4,145 3,142 -
Div Payout % - - - - 15.90% 33.94% 37.75% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Net Worth 224,596 246,053 228,922 183,286 111,565 83,563 42,500 27.94%
NOSH 79,083 79,117 77,078 72,160 41,784 41,781 42,500 9.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
NP Margin -8.09% 4.73% 10.28% 6.97% 9.60% 9.12% 5.95% -
ROE -9.63% 6.28% 14.62% 5.08% 11.80% 14.62% 19.58% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
RPS 337.85 412.23 422.51 186.91 328.38 320.56 328.87 0.39%
EPS -27.34 19.52 43.42 12.91 31.52 29.24 19.58 -
DPS 0.00 0.00 0.00 0.00 5.00 10.00 7.50 -
NAPS 2.84 3.11 2.97 2.54 2.67 2.00 1.00 16.70%
Adjusted Per Share Value based on latest NOSH - 72,160
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
RPS 114.85 140.19 139.98 57.97 58.98 57.57 60.08 10.06%
EPS -9.29 6.64 14.38 4.01 5.66 5.25 3.58 -
DPS 0.00 0.00 0.00 0.00 0.90 1.78 1.35 -
NAPS 0.9654 1.0576 0.984 0.7878 0.4795 0.3592 0.1827 27.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/10 31/03/09 -
Price 1.38 2.99 4.00 2.50 1.65 1.18 0.66 -
P/RPS 0.41 0.73 0.95 1.34 0.50 0.37 0.20 11.20%
P/EPS -5.05 15.32 9.21 19.36 5.23 4.04 3.37 -
EY -19.81 6.53 10.85 5.17 19.10 24.78 29.67 -
DY 0.00 0.00 0.00 0.00 3.03 8.47 11.36 -
P/NAPS 0.49 0.96 1.35 0.98 0.62 0.59 0.66 -4.31%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Date 26/02/16 27/02/15 18/02/14 28/02/13 29/02/12 27/05/10 28/05/09 -
Price 1.20 2.95 3.67 2.60 1.64 1.15 0.70 -
P/RPS 0.36 0.72 0.87 1.39 0.50 0.36 0.21 8.30%
P/EPS -4.39 15.12 8.45 20.13 5.20 3.93 3.57 -
EY -22.79 6.62 11.83 4.97 19.22 25.42 27.98 -
DY 0.00 0.00 0.00 0.00 3.05 8.70 10.71 -
P/NAPS 0.42 0.95 1.24 1.02 0.61 0.58 0.70 -7.28%

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