[ASIABRN] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 23.83%
YoY- 7.95%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 190,649 193,821 170,062 163,952 176,869 152,840 165,118 2.42%
PBT 10,893 19,638 20,099 13,031 12,505 -9,345 -38,750 -
Tax -2,184 -4,931 -6,682 -602 -1,408 -726 10,293 -
NP 8,709 14,707 13,417 12,429 11,097 -10,071 -28,457 -
-
NP to SH 8,674 14,663 13,417 12,429 11,097 -10,650 -28,457 -
-
Tax Rate 20.05% 25.11% 33.25% 4.62% 11.26% - - -
Total Cost 181,940 179,114 156,645 151,523 165,772 162,911 193,575 -1.02%
-
Net Worth 237,300 232,647 223,341 211,709 200,076 147,731 131,256 10.36%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,652 4,652 2,326 - - - - -
Div Payout % 53.64% 31.73% 17.34% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 237,300 232,647 223,341 211,709 200,076 147,731 131,256 10.36%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 79,070 19.69%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.57% 7.59% 7.89% 7.58% 6.27% -6.59% -17.23% -
ROE 3.66% 6.30% 6.01% 5.87% 5.55% -7.21% -21.68% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 81.95 83.31 73.10 70.47 76.02 131.39 208.82 -14.42%
EPS 3.73 6.30 5.77 5.34 4.77 -9.16 -35.99 -
DPS 2.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.96 0.91 0.86 1.27 1.66 -7.79%
Adjusted Per Share Value based on latest NOSH - 232,647
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 81.95 83.31 73.10 70.47 76.02 65.70 70.97 2.42%
EPS 3.73 6.30 5.77 5.34 4.77 -4.58 -12.23 -
DPS 2.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.96 0.91 0.86 0.635 0.5642 10.36%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.555 0.55 0.46 0.64 0.50 0.38 0.835 -
P/RPS 0.68 0.66 0.63 0.91 0.66 0.29 0.40 9.24%
P/EPS 14.89 8.73 7.98 11.98 10.48 -4.15 -2.32 -
EY 6.72 11.46 12.54 8.35 9.54 -24.09 -43.10 -
DY 3.60 3.64 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.48 0.70 0.58 0.30 0.50 1.29%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 22/02/22 08/02/21 18/02/20 22/02/19 14/02/18 -
Price 0.525 0.595 0.52 0.685 0.50 0.375 0.83 -
P/RPS 0.64 0.71 0.71 0.97 0.66 0.29 0.40 8.14%
P/EPS 14.08 9.44 9.02 12.82 10.48 -4.10 -2.31 -
EY 7.10 10.59 11.09 7.80 9.54 -24.41 -43.36 -
DY 3.81 3.36 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.54 0.75 0.58 0.30 0.50 0.33%

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