[ASIAFLE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 42.23%
YoY- -7.61%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 166,324 83,132 323,384 241,729 162,857 86,204 276,313 -28.68%
PBT 38,476 20,545 56,126 44,325 31,381 19,412 57,204 -23.21%
Tax -7,816 -3,831 -12,886 -9,454 -6,864 -4,598 -8,481 -5.29%
NP 30,660 16,714 43,240 34,871 24,517 14,814 48,723 -26.54%
-
NP to SH 30,663 16,590 42,891 34,871 24,517 14,814 48,723 -26.54%
-
Tax Rate 20.31% 18.65% 22.96% 21.33% 21.87% 23.69% 14.83% -
Total Cost 135,664 66,418 280,144 206,858 138,340 71,390 227,590 -29.14%
-
Net Worth 410,678 405,226 384,861 379,588 378,931 384,701 368,605 7.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 23,731 9,258 - - 24,835 -
Div Payout % - - 55.33% 26.55% - - 50.97% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 410,678 405,226 384,861 379,588 378,931 384,701 368,605 7.46%
NOSH 115,840 115,851 115,765 115,735 115,700 115,644 115,514 0.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.43% 20.11% 13.37% 14.43% 15.05% 17.18% 17.63% -
ROE 7.47% 4.09% 11.14% 9.19% 6.47% 3.85% 13.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 143.58 71.76 279.34 208.86 140.76 74.54 239.20 -28.82%
EPS 26.47 14.32 37.05 30.13 21.19 12.81 42.18 -26.68%
DPS 0.00 0.00 20.50 8.00 0.00 0.00 21.50 -
NAPS 3.5452 3.4978 3.3245 3.2798 3.2751 3.3266 3.191 7.26%
Adjusted Per Share Value based on latest NOSH - 115,715
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 84.87 42.42 165.01 123.35 83.10 43.99 140.99 -28.68%
EPS 15.65 8.47 21.89 17.79 12.51 7.56 24.86 -26.52%
DPS 0.00 0.00 12.11 4.72 0.00 0.00 12.67 -
NAPS 2.0956 2.0677 1.9638 1.9369 1.9336 1.963 1.8809 7.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.86 3.45 3.44 3.58 3.72 3.50 3.95 -
P/RPS 2.69 4.81 1.23 1.71 2.64 4.70 1.65 38.47%
P/EPS 14.58 24.09 9.28 11.88 17.56 27.32 9.36 34.33%
EY 6.86 4.15 10.77 8.42 5.70 3.66 10.68 -25.53%
DY 0.00 0.00 5.96 2.23 0.00 0.00 5.44 -
P/NAPS 1.09 0.99 1.03 1.09 1.14 1.05 1.24 -8.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 4.28 3.64 3.65 3.43 3.60 3.63 3.45 -
P/RPS 2.98 5.07 1.31 1.64 2.56 4.87 1.44 62.32%
P/EPS 16.17 25.42 9.85 11.38 16.99 28.34 8.18 57.44%
EY 6.18 3.93 10.15 8.78 5.89 3.53 12.23 -36.53%
DY 0.00 0.00 5.62 2.33 0.00 0.00 6.23 -
P/NAPS 1.21 1.04 1.10 1.05 1.10 1.09 1.08 7.86%

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