[ASIAFLE] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 32.23%
YoY- 84.65%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 247,772 248,800 299,323 308,340 314,648 339,104 208,416 12.21%
PBT 66,280 75,544 75,983 76,446 59,790 68,472 49,262 21.85%
Tax -11,528 -12,808 349 -2,316 -3,726 17,556 -8,545 22.07%
NP 54,752 62,736 76,332 74,130 56,064 86,028 40,717 21.80%
-
NP to SH 54,752 62,736 76,332 74,130 56,064 86,028 40,717 21.80%
-
Tax Rate 17.39% 16.95% -0.46% 3.03% 6.23% -25.64% 17.35% -
Total Cost 193,020 186,064 222,991 234,209 258,584 253,076 167,699 9.81%
-
Net Worth 299,012 297,745 280,173 259,945 240,339 247,330 221,754 22.02%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 28,418 15,150 - - 27,988 -
Div Payout % - - 37.23% 20.44% - - 68.74% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 299,012 297,745 280,173 259,945 240,339 247,330 221,754 22.02%
NOSH 114,161 113,982 113,674 113,627 113,581 113,433 111,952 1.30%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.10% 25.22% 25.50% 24.04% 17.82% 25.37% 19.54% -
ROE 18.31% 21.07% 27.24% 28.52% 23.33% 34.78% 18.36% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 217.04 218.28 263.32 271.36 277.02 298.95 186.17 10.75%
EPS 47.96 55.04 67.15 65.24 49.36 75.84 36.37 20.23%
DPS 0.00 0.00 25.00 13.33 0.00 0.00 25.00 -
NAPS 2.6192 2.6122 2.4647 2.2877 2.116 2.1804 1.9808 20.45%
Adjusted Per Share Value based on latest NOSH - 113,721
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 126.43 126.95 152.74 157.34 160.56 173.03 106.35 12.20%
EPS 27.94 32.01 38.95 37.83 28.61 43.90 20.78 21.79%
DPS 0.00 0.00 14.50 7.73 0.00 0.00 14.28 -
NAPS 1.5258 1.5193 1.4296 1.3264 1.2264 1.2621 1.1315 22.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.93 5.15 4.52 4.70 4.88 5.10 5.05 -
P/RPS 2.27 2.36 1.72 1.73 1.76 1.71 2.71 -11.13%
P/EPS 10.28 9.36 6.73 7.20 9.89 6.72 13.89 -18.16%
EY 9.73 10.69 14.86 13.88 10.11 14.87 7.20 22.21%
DY 0.00 0.00 5.53 2.84 0.00 0.00 4.95 -
P/NAPS 1.88 1.97 1.83 2.05 2.31 2.34 2.55 -18.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 5.10 5.10 4.96 4.52 4.88 4.78 5.50 -
P/RPS 2.35 2.34 1.88 1.67 1.76 1.60 2.95 -14.05%
P/EPS 10.63 9.27 7.39 6.93 9.89 6.30 15.12 -20.91%
EY 9.40 10.79 13.54 14.43 10.11 15.87 6.61 26.43%
DY 0.00 0.00 5.04 2.95 0.00 0.00 4.55 -
P/NAPS 1.95 1.95 2.01 1.98 2.31 2.19 2.78 -21.03%

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