[ASIABRN] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 32.6%
YoY- -351.2%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 139,769 140,442 132,427 137,236 127,784 119,231 113,339 3.55%
PBT 11,833 11,999 5,894 2,959 -1,095 7,634 8,065 6.59%
Tax -3,510 -3,581 -2,155 -5,461 2,091 -3,284 -2,877 3.36%
NP 8,323 8,418 3,739 -2,502 996 4,350 5,188 8.18%
-
NP to SH 8,323 8,418 3,739 -2,502 996 4,350 5,188 8.18%
-
Tax Rate 29.66% 29.84% 36.56% 184.56% - 43.02% 35.67% -
Total Cost 131,446 132,024 128,688 139,738 126,788 114,881 108,151 3.30%
-
Net Worth 42,500 41,762 42,258 41,781 63,797 65,582 42,608 -0.04%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 3,142 2,083 1,254 626 1,460 1,459 1,438 13.89%
Div Payout % 37.75% 24.75% 33.56% 0.00% 146.67% 33.55% 27.73% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 42,500 41,762 42,258 41,781 63,797 65,582 42,608 -0.04%
NOSH 42,500 41,762 42,258 41,781 41,999 41,772 42,608 -0.04%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.95% 5.99% 2.82% -1.82% 0.78% 3.65% 4.58% -
ROE 19.58% 20.16% 8.85% -5.99% 1.56% 6.63% 12.18% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 328.87 336.29 313.38 328.46 304.25 285.43 266.00 3.59%
EPS 19.58 20.16 8.85 -5.99 2.37 10.41 12.18 8.22%
DPS 7.50 5.00 3.00 1.50 3.50 3.50 3.38 14.19%
NAPS 1.00 1.00 1.00 1.00 1.519 1.57 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,781
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 60.08 60.37 56.92 58.99 54.93 51.25 48.72 3.55%
EPS 3.58 3.62 1.61 -1.08 0.43 1.87 2.23 8.20%
DPS 1.35 0.90 0.54 0.27 0.63 0.63 0.62 13.83%
NAPS 0.1827 0.1795 0.1816 0.1796 0.2742 0.2819 0.1831 -0.03%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.66 0.70 0.57 0.49 0.73 1.03 0.88 -
P/RPS 0.20 0.21 0.18 0.15 0.24 0.36 0.33 -8.00%
P/EPS 3.37 3.47 6.44 -8.18 30.78 9.89 7.23 -11.93%
EY 29.67 28.80 15.52 -12.22 3.25 10.11 13.84 13.53%
DY 11.36 7.14 5.26 3.06 4.79 3.40 3.84 19.79%
P/NAPS 0.66 0.70 0.57 0.49 0.48 0.66 0.88 -4.67%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 29/05/07 25/05/06 26/05/05 27/05/04 28/05/03 -
Price 0.70 0.68 0.62 0.52 0.61 0.91 0.80 -
P/RPS 0.21 0.20 0.20 0.16 0.20 0.32 0.30 -5.76%
P/EPS 3.57 3.37 7.01 -8.68 25.72 8.74 6.57 -9.65%
EY 27.98 29.64 14.27 -11.52 3.89 11.44 15.22 10.67%
DY 10.71 7.35 4.84 2.88 5.74 3.85 4.22 16.77%
P/NAPS 0.70 0.68 0.62 0.52 0.40 0.58 0.80 -2.19%

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