[ASIAFLE] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

28-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Dec-2016 [#3]

Profit Trend

QoQ- 92.08%

YoY- -7.93%

Quarter Report

KLSE - 31 12 2016.pdf

Latest QR

Upcoming QR

ASIAFLE's Result

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Quarter Result
Revenue	87,687	90,915	90,479	87,914	81,454	90,477	97,281	-6.68%
YoY %	-3.55%	0.48%	2.92%	7.93%	-9.97%	-6.99%	-	-
Horiz. %	90.14%	93.46%	93.01%	90.37%	83.73%	93.01%	100.00%	-
PBT	18,756	18,009	19,880	20,427	12,552	17,987	21,959	-9.96%
YoY %	4.15%	-9.41%	-2.68%	62.74%	-30.22%	-18.09%	-	-
Horiz. %	85.41%	82.01%	90.53%	93.02%	57.16%	81.91%	100.00%	-
Tax	-3,800	-3,814	-3,722	-3,423	-3,685	-3,952	-4,993	-16.62%
YoY %	0.37%	-2.47%	-8.74%	7.11%	6.76%	20.85%	-	-
Horiz. %	76.11%	76.39%	74.54%	68.56%	73.80%	79.15%	100.00%	-
NP	14,956	14,195	16,158	17,004	8,867	14,035	16,966	-8.05%
YoY %	5.36%	-12.15%	-4.98%	91.77%	-36.82%	-17.28%	-	-
Horiz. %	88.15%	83.67%	95.24%	100.22%	52.26%	82.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,930	14,184	16,156	16,951	8,825	13,989	16,922	-8.00%
YoY %	5.26%	-12.21%	-4.69%	92.08%	-36.91%	-17.33%	-	-
Horiz. %	88.23%	83.82%	95.47%	100.17%	52.15%	82.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.26%	21.18%	18.72%	16.76%	29.36%	21.97%	22.74%	-
YoY %	-4.34%	13.14%	11.69%	-42.92%	33.64%	-3.39%	-	-
Horiz. %	89.09%	93.14%	82.32%	73.70%	129.11%	96.61%	100.00%	-
Total Cost	72,731	76,720	74,321	70,910	72,587	76,442	80,315	-6.39%
YoY %	-5.20%	3.23%	4.81%	-2.31%	-5.04%	-4.82%	-	-
Horiz. %	90.56%	95.52%	92.54%	88.29%	90.38%	95.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	577,716	577,986	552,597	545,342	531,876	536,035	520,117	7.24%
YoY %	-0.05%	4.59%	1.33%	2.53%	-0.78%	3.06%	-	-
Horiz. %	111.07%	111.13%	106.24%	104.85%	102.26%	103.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	5,842	-	17,358	7,689	5,757	-	17,170	-51.23%
YoY %	0.00%	-	125.75%	33.56%	0.00%	-	-	-
Horiz. %	34.02%	-	101.09%	44.78%	33.53%	-	100.00%	-
Div Payout %	39.13%	-	107.44%	45.36%	65.25%	-	101.47%	-
YoY %	0.00%	-	136.86%	-30.48%	0.00%	-	-	-
Horiz. %	38.56%	-	105.88%	44.70%	64.30%	-	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	577,716	577,986	552,597	545,342	531,876	536,035	520,117	7.24%
YoY %	-0.05%	4.59%	1.33%	2.53%	-0.78%	3.06%	-	-
Horiz. %	111.07%	111.13%	106.24%	104.85%	102.26%	103.06%	100.00%	-
NOSH	194,760	194,760	194,759	192,232	192,249	191,763	190,777	1.38%
YoY %	0.00%	0.00%	1.31%	-0.01%	0.25%	0.52%	-	-
Horiz. %	102.09%	102.09%	102.09%	100.76%	100.77%	100.52%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	17.06%	15.61%	17.86%	19.34%	10.89%	15.51%	17.44%	-
YoY %	9.29%	-12.60%	-7.65%	77.59%	-29.79%	-11.07%	-	-
Horiz. %	97.82%	89.51%	102.41%	110.89%	62.44%	88.93%	100.00%	-
ROE	2.58%	2.45%	2.92%	3.11%	1.66%	2.61%	3.25%	-
YoY %	5.31%	-16.10%	-6.11%	87.35%	-36.40%	-19.69%	-	-
Horiz. %	79.38%	75.38%	89.85%	95.69%	51.08%	80.31%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	45.02	46.68	46.91	45.73	42.44	47.18	50.99	-7.95%
YoY %	-3.56%	-0.49%	2.58%	7.75%	-10.05%	-7.47%	-	-
Horiz. %	88.29%	91.55%	92.00%	89.68%	83.23%	92.53%	100.00%	-
EPS	7.67	7.28	8.38	8.82	4.60	7.29	8.87	-9.22%
YoY %	5.36%	-13.13%	-4.99%	91.74%	-36.90%	-17.81%	-	-
Horiz. %	86.47%	82.07%	94.48%	99.44%	51.86%	82.19%	100.00%	-
DPS	3.00	0.00	9.00	4.00	3.00	0.00	9.00	-51.89%
YoY %	0.00%	0.00%	125.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	33.33%	0.00%	100.00%	44.44%	33.33%	0.00%	100.00%	-
NAPS	2.9663	2.9677	2.8651	2.8369	2.7712	2.7953	2.7263	5.78%
YoY %	-0.05%	3.58%	0.99%	2.37%	-0.86%	2.53%	-	-
Horiz. %	108.80%	108.85%	105.09%	104.06%	101.65%	102.53%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 192,232
RPS	44.74	46.39	46.17	44.86	41.56	46.17	49.64	-6.68%
YoY %	-3.56%	0.48%	2.92%	7.94%	-9.98%	-6.99%	-	-
Horiz. %	90.13%	93.45%	93.01%	90.37%	83.72%	93.01%	100.00%	-
EPS	7.62	7.24	8.24	8.65	4.50	7.14	8.63	-7.95%
YoY %	5.25%	-12.14%	-4.74%	92.22%	-36.97%	-17.27%	-	-
Horiz. %	88.30%	83.89%	95.48%	100.23%	52.14%	82.73%	100.00%	-
DPS	2.98	0.00	8.86	3.92	2.94	0.00	8.76	-51.23%
YoY %	0.00%	0.00%	126.02%	33.33%	0.00%	0.00%	-	-
Horiz. %	34.02%	0.00%	101.14%	44.75%	33.56%	0.00%	100.00%	-
NAPS	2.9479	2.9492	2.8197	2.7827	2.714	2.7352	2.654	7.24%
YoY %	-0.04%	4.59%	1.33%	2.53%	-0.78%	3.06%	-	-
Horiz. %	111.07%	111.12%	106.24%	104.85%	102.26%	103.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	3.15	3.20	3.45	3.51	3.71	4.25	4.55	-
P/RPS	7.00	6.86	7.35	7.67	8.74	9.01	8.92	-14.90%
YoY %	2.04%	-6.67%	-4.17%	-12.24%	-3.00%	1.01%	-	-
Horiz. %	78.48%	76.91%	82.40%	85.99%	97.98%	101.01%	100.00%	-
P/EPS	41.09	43.94	41.19	39.80	80.69	58.26	51.30	-13.74%
YoY %	-6.49%	6.68%	3.49%	-50.68%	38.50%	13.57%	-	-
Horiz. %	80.10%	85.65%	80.29%	77.58%	157.29%	113.57%	100.00%	-
EY	2.43	2.28	2.43	2.51	1.24	1.72	1.95	15.78%
YoY %	6.58%	-6.17%	-3.19%	102.42%	-27.91%	-11.79%	-	-
Horiz. %	124.62%	116.92%	124.62%	128.72%	63.59%	88.21%	100.00%	-
DY	0.95	0.00	2.61	1.14	0.81	0.00	1.98	-38.68%
YoY %	0.00%	0.00%	128.95%	40.74%	0.00%	0.00%	-	-
Horiz. %	47.98%	0.00%	131.82%	57.58%	40.91%	0.00%	100.00%	-
P/NAPS	1.06	1.08	1.20	1.24	1.34	1.52	1.67	-26.12%
YoY %	-1.85%	-10.00%	-3.23%	-7.46%	-11.84%	-8.98%	-	-
Horiz. %	63.47%	64.67%	71.86%	74.25%	80.24%	91.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	29/08/17	31/05/17	28/02/17	30/11/16	30/08/16	31/05/16	-
Price	3.00	3.23	3.35	3.50	3.70	3.78	4.27	-
P/RPS	6.66	6.92	7.14	7.65	8.72	8.01	8.37	-14.11%
YoY %	-3.76%	-3.08%	-6.67%	-12.27%	8.86%	-4.30%	-	-
Horiz. %	79.57%	82.68%	85.30%	91.40%	104.18%	95.70%	100.00%	-
P/EPS	39.13	44.35	39.99	39.69	80.47	51.82	48.14	-12.89%
YoY %	-11.77%	10.90%	0.76%	-50.68%	55.29%	7.64%	-	-
Horiz. %	81.28%	92.13%	83.07%	82.45%	167.16%	107.64%	100.00%	-
EY	2.56	2.25	2.50	2.52	1.24	1.93	2.08	14.83%
YoY %	13.78%	-10.00%	-0.79%	103.23%	-35.75%	-7.21%	-	-
Horiz. %	123.08%	108.17%	120.19%	121.15%	59.62%	92.79%	100.00%	-
DY	1.00	0.00	2.69	1.14	0.81	0.00	2.11	-39.18%
YoY %	0.00%	0.00%	135.96%	40.74%	0.00%	0.00%	-	-
Horiz. %	47.39%	0.00%	127.49%	54.03%	38.39%	0.00%	100.00%	-
P/NAPS	1.01	1.09	1.17	1.23	1.34	1.35	1.57	-25.45%
YoY %	-7.34%	-6.84%	-4.88%	-8.21%	-0.74%	-14.01%	-	-
Horiz. %	64.33%	69.43%	74.52%	78.34%	85.35%	85.99%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos