[ASIAFLE] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 1.04%
YoY- 5.01%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 175,370 174,296 132,433 130,826 129,114 129,284 121,251 27.86%
PBT 49,352 47,248 39,614 40,318 40,660 45,304 38,859 17.25%
Tax -8,816 -6,196 -7,207 -6,832 -7,518 -8,788 -8,207 4.88%
NP 40,536 41,052 32,407 33,486 33,142 36,516 30,652 20.46%
-
NP to SH 40,536 41,052 32,407 33,486 33,142 36,516 30,652 20.46%
-
Tax Rate 17.86% 13.11% 18.19% 16.95% 18.49% 19.40% 21.12% -
Total Cost 134,834 133,244 100,026 97,340 95,972 92,768 90,599 30.32%
-
Net Worth 189,970 193,915 184,928 178,481 176,069 178,834 170,364 7.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 22,287 11,152 - - 22,358 -
Div Payout % - - 68.77% 33.31% - - 72.94% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 189,970 193,915 184,928 178,481 176,069 178,834 170,364 7.52%
NOSH 68,962 69,344 69,647 69,705 69,713 69,740 69,870 -0.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.11% 23.55% 24.47% 25.60% 25.67% 28.24% 25.28% -
ROE 21.34% 21.17% 17.52% 18.76% 18.82% 20.42% 17.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 254.30 251.35 190.15 187.68 185.21 185.38 173.54 28.98%
EPS 58.78 59.20 46.53 48.04 47.54 52.36 43.87 21.51%
DPS 0.00 0.00 32.00 16.00 0.00 0.00 32.00 -
NAPS 2.7547 2.7964 2.6552 2.5605 2.5256 2.5643 2.4383 8.46%
Adjusted Per Share Value based on latest NOSH - 69,746
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.48 88.94 67.58 66.76 65.88 65.97 61.87 27.85%
EPS 20.68 20.95 16.54 17.09 16.91 18.63 15.64 20.44%
DPS 0.00 0.00 11.37 5.69 0.00 0.00 11.41 -
NAPS 0.9693 0.9895 0.9436 0.9107 0.8984 0.9125 0.8693 7.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 6.70 5.60 5.50 5.65 5.40 0.00 0.00 -
P/RPS 2.63 2.23 2.89 3.01 2.92 0.00 0.00 -
P/EPS 11.40 9.46 11.82 11.76 11.36 0.00 0.00 -
EY 8.77 10.57 8.46 8.50 8.80 0.00 0.00 -
DY 0.00 0.00 5.82 2.83 0.00 0.00 0.00 -
P/NAPS 2.43 2.00 2.07 2.21 2.14 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 01/06/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 8.70 5.60 5.85 5.45 5.75 0.00 0.00 -
P/RPS 3.42 2.23 3.08 2.90 3.10 0.00 0.00 -
P/EPS 14.80 9.46 12.57 11.34 12.10 0.00 0.00 -
EY 6.76 10.57 7.95 8.81 8.27 0.00 0.00 -
DY 0.00 0.00 5.47 2.94 0.00 0.00 0.00 -
P/NAPS 3.16 2.00 2.20 2.13 2.28 0.00 0.00 -

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