[ASIAFLE] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -75.28%
YoY- -9.82%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 387,416 286,625 196,343 104,322 365,879 259,781 166,324 75.80%
PBT 64,615 47,940 33,014 19,047 76,580 58,177 38,476 41.32%
Tax -14,408 -10,652 -7,242 -4,077 -16,030 -12,081 -7,816 50.39%
NP 50,207 37,288 25,772 14,970 60,550 46,096 30,660 38.97%
-
NP to SH 50,171 37,258 25,754 14,961 60,527 46,093 30,663 38.89%
-
Tax Rate 22.30% 22.22% 21.94% 21.40% 20.93% 20.77% 20.31% -
Total Cost 337,209 249,337 170,571 89,352 305,329 213,685 135,664 83.59%
-
Net Worth 460,227 448,755 444,362 453,566 271,614 419,740 410,678 7.89%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 28,369 7,082 - - 26,103 10,433 - -
Div Payout % 56.55% 19.01% - - 43.13% 22.64% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 460,227 448,755 444,362 453,566 271,614 419,740 410,678 7.89%
NOSH 189,129 118,047 117,705 117,525 116,014 115,928 115,840 38.69%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.96% 13.01% 13.13% 14.35% 16.55% 17.74% 18.43% -
ROE 10.90% 8.30% 5.80% 3.30% 22.28% 10.98% 7.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 204.84 242.81 166.81 88.77 315.37 224.09 143.58 26.75%
EPS 26.50 31.60 21.88 12.73 32.58 39.76 26.47 0.07%
DPS 15.00 6.00 0.00 0.00 22.50 9.00 0.00 -
NAPS 2.4334 3.8015 3.7752 3.8593 2.3412 3.6207 3.5452 -22.20%
Adjusted Per Share Value based on latest NOSH - 117,525
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 197.68 146.25 100.19 53.23 186.69 132.56 84.87 75.80%
EPS 25.60 19.01 13.14 7.63 30.88 23.52 15.65 38.87%
DPS 14.48 3.61 0.00 0.00 13.32 5.32 0.00 -
NAPS 2.3484 2.2898 2.2674 2.3144 1.3859 2.1418 2.0955 7.89%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.99 6.80 7.10 7.00 7.18 4.37 3.86 -
P/RPS 1.95 2.80 4.26 7.89 2.28 1.95 2.69 -19.31%
P/EPS 15.04 21.54 32.45 54.99 13.76 10.99 14.58 2.09%
EY 6.65 4.64 3.08 1.82 7.27 9.10 6.86 -2.05%
DY 3.76 0.88 0.00 0.00 3.13 2.06 0.00 -
P/NAPS 1.64 1.79 1.88 1.81 3.07 1.21 1.09 31.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 -
Price 3.40 4.09 6.70 7.31 6.96 6.14 4.28 -
P/RPS 1.66 1.68 4.02 8.24 2.21 2.74 2.98 -32.32%
P/EPS 12.82 12.96 30.62 57.42 13.34 15.44 16.17 -14.35%
EY 7.80 7.72 3.27 1.74 7.50 6.48 6.18 16.80%
DY 4.41 1.47 0.00 0.00 3.23 1.47 0.00 -
P/NAPS 1.40 1.08 1.77 1.89 2.97 1.70 1.21 10.22%

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