[ASIAFLE] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 8.41%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 107,408 98,703 93,205 92,774 90,791 91,161 89,272 13.10%
PBT 35,348 33,514 31,321 30,111 27,923 25,977 24,791 26.65%
Tax -7,282 -7,231 -6,784 -7,147 -6,741 -6,387 -5,872 15.41%
NP 28,066 26,283 24,537 22,964 21,182 19,590 18,919 30.04%
-
NP to SH 28,066 26,283 24,537 22,964 21,182 19,590 18,919 30.04%
-
Tax Rate 20.60% 21.58% 21.66% 23.74% 24.14% 24.59% 23.69% -
Total Cost 79,342 72,420 68,668 69,810 69,609 71,571 70,353 8.33%
-
Net Worth 134,382 128,476 124,071 124,529 117,684 116,405 110,868 13.66%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 17,104 15,578 12,060 12,060 12,060 11,362 10,660 37.01%
Div Payout % 60.94% 59.27% 49.15% 52.52% 56.94% 58.00% 56.35% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 134,382 128,476 124,071 124,529 117,684 116,405 110,868 13.66%
NOSH 68,127 68,854 67,724 67,594 66,866 67,364 67,192 0.92%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 26.13% 26.63% 26.33% 24.75% 23.33% 21.49% 21.19% -
ROE 20.89% 20.46% 19.78% 18.44% 18.00% 16.83% 17.06% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 157.66 143.35 137.62 137.25 135.78 135.32 132.86 12.07%
EPS 41.20 38.17 36.23 33.97 31.68 29.08 28.16 28.84%
DPS 25.00 22.62 18.00 18.00 18.00 17.00 16.00 34.61%
NAPS 1.9725 1.8659 1.832 1.8423 1.76 1.728 1.65 12.62%
Adjusted Per Share Value based on latest NOSH - 67,594
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 54.81 50.37 47.56 47.34 46.33 46.52 45.55 13.11%
EPS 14.32 13.41 12.52 11.72 10.81 10.00 9.65 30.06%
DPS 8.73 7.95 6.15 6.15 6.15 5.80 5.44 37.03%
NAPS 0.6857 0.6556 0.6331 0.6354 0.6005 0.594 0.5657 13.67%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 27/11/03 30/08/03 30/05/03 28/02/03 10/12/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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