[ASIABRN] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 9.11%
YoY- 125.14%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 137,211 133,933 139,769 140,442 132,427 137,236 127,784 1.05%
PBT 17,863 16,751 11,833 11,999 5,894 2,959 -1,095 -
Tax -4,694 -4,535 -3,510 -3,581 -2,155 -5,461 2,091 -
NP 13,169 12,216 8,323 8,418 3,739 -2,502 996 46.54%
-
NP to SH 13,170 12,216 8,323 8,418 3,739 -2,502 996 46.54%
-
Tax Rate 26.28% 27.07% 29.66% 29.84% 36.56% 184.56% - -
Total Cost 124,042 121,717 131,446 132,024 128,688 139,738 126,788 -0.32%
-
Net Worth 111,565 83,563 42,500 41,762 42,258 41,781 63,797 8.62%
Dividend
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,094 4,145 3,142 2,083 1,254 626 1,460 5.48%
Div Payout % 15.90% 33.94% 37.75% 24.75% 33.56% 0.00% 146.67% -
Equity
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 111,565 83,563 42,500 41,762 42,258 41,781 63,797 8.62%
NOSH 41,784 41,781 42,500 41,762 42,258 41,781 41,999 -0.07%
Ratio Analysis
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.60% 9.12% 5.95% 5.99% 2.82% -1.82% 0.78% -
ROE 11.80% 14.62% 19.58% 20.16% 8.85% -5.99% 1.56% -
Per Share
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 328.38 320.56 328.87 336.29 313.38 328.46 304.25 1.13%
EPS 31.52 29.24 19.58 20.16 8.85 -5.99 2.37 46.67%
DPS 5.00 10.00 7.50 5.00 3.00 1.50 3.50 5.42%
NAPS 2.67 2.00 1.00 1.00 1.00 1.00 1.519 8.70%
Adjusted Per Share Value based on latest NOSH - 41,762
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 58.98 57.57 60.08 60.37 56.92 58.99 54.93 1.05%
EPS 5.66 5.25 3.58 3.62 1.61 -1.08 0.43 46.44%
DPS 0.90 1.78 1.35 0.90 0.54 0.27 0.63 5.42%
NAPS 0.4795 0.3592 0.1827 0.1795 0.1816 0.1796 0.2742 8.62%
Price Multiplier on Financial Quarter End Date
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/12/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.65 1.18 0.66 0.70 0.57 0.49 0.73 -
P/RPS 0.50 0.37 0.20 0.21 0.18 0.15 0.24 11.47%
P/EPS 5.23 4.04 3.37 3.47 6.44 -8.18 30.78 -23.07%
EY 19.10 24.78 29.67 28.80 15.52 -12.22 3.25 29.97%
DY 3.03 8.47 11.36 7.14 5.26 3.06 4.79 -6.55%
P/NAPS 0.62 0.59 0.66 0.70 0.57 0.49 0.48 3.86%
Price Multiplier on Announcement Date
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/02/12 27/05/10 28/05/09 30/05/08 29/05/07 25/05/06 26/05/05 -
Price 1.64 1.15 0.70 0.68 0.62 0.52 0.61 -
P/RPS 0.50 0.36 0.21 0.20 0.20 0.16 0.20 14.52%
P/EPS 5.20 3.93 3.57 3.37 7.01 -8.68 25.72 -21.07%
EY 19.22 25.42 27.98 29.64 14.27 -11.52 3.89 26.67%
DY 3.05 8.70 10.71 7.35 4.84 2.88 5.74 -8.93%
P/NAPS 0.61 0.58 0.70 0.68 0.62 0.52 0.40 6.44%

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