[ASIABRN] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 11.19%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Revenue 332,695 320,464 188,875 131,939 135,008 137,020 141,661 13.47%
PBT 6,552 42,579 23,306 18,630 17,002 13,350 11,470 -7.95%
Tax -4,938 -11,767 -6,107 -3,905 -4,576 -3,997 -3,618 4.71%
NP 1,614 30,812 17,199 14,725 12,426 9,353 7,852 -20.88%
-
NP to SH 1,614 30,812 17,199 14,644 12,426 9,353 7,852 -20.88%
-
Tax Rate 75.37% 27.64% 26.20% 20.96% 26.91% 29.94% 31.54% -
Total Cost 331,081 289,652 171,676 117,214 122,582 127,667 133,809 14.35%
-
Net Worth 240,457 232,581 138,481 109,332 83,795 41,458 74,570 18.92%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 2,094 4,189 4,145 3,142 -
Div Payout % - - - 14.30% 33.72% 44.33% 40.02% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 240,457 232,581 138,481 109,332 83,795 41,458 74,570 18.92%
NOSH 79,097 77,527 51,865 40,493 41,897 41,458 41,893 9.86%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.49% 9.61% 9.11% 11.16% 9.20% 6.83% 5.54% -
ROE 0.67% 13.25% 12.42% 13.39% 14.83% 22.56% 10.53% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
RPS 420.61 413.36 364.16 325.83 322.23 330.50 338.15 3.28%
EPS 2.04 39.74 33.16 36.16 29.66 22.56 18.74 -27.99%
DPS 0.00 0.00 0.00 5.17 10.00 10.00 7.50 -
NAPS 3.04 3.00 2.67 2.70 2.00 1.00 1.78 8.24%
Adjusted Per Share Value based on latest NOSH - 40,493
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
RPS 143.00 137.75 81.19 56.71 58.03 58.90 60.89 13.47%
EPS 0.69 13.24 7.39 6.29 5.34 4.02 3.38 -20.96%
DPS 0.00 0.00 0.00 0.90 1.80 1.78 1.35 -
NAPS 1.0336 0.9997 0.5952 0.4699 0.3602 0.1782 0.3205 18.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 30/06/10 30/06/09 30/06/08 -
Price 2.59 4.01 2.63 1.60 1.17 0.71 0.68 -
P/RPS 0.62 0.97 0.72 0.49 0.36 0.21 0.20 18.23%
P/EPS 126.93 10.09 7.93 4.42 3.94 3.15 3.63 69.26%
EY 0.79 9.91 12.61 22.60 25.35 31.77 27.56 -40.90%
DY 0.00 0.00 0.00 3.23 8.55 14.08 11.03 -
P/NAPS 0.85 1.34 0.99 0.59 0.59 0.71 0.38 12.66%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Date 29/05/15 29/05/14 31/05/13 30/05/12 26/08/10 27/08/09 28/08/08 -
Price 2.11 3.99 3.50 1.59 1.48 0.84 0.80 -
P/RPS 0.50 0.97 0.96 0.49 0.46 0.25 0.24 11.48%
P/EPS 103.41 10.04 10.55 4.40 4.99 3.72 4.27 60.30%
EY 0.97 9.96 9.47 22.74 20.04 26.86 23.43 -37.59%
DY 0.00 0.00 0.00 3.25 6.76 11.90 9.38 -
P/NAPS 0.69 1.33 1.31 0.59 0.74 0.84 0.45 6.53%

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