[ASIAFLE] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -7.63%
YoY- 35.7%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 267,446 262,837 265,885 276,747 299,323 309,301 278,055 -2.56%
PBT 66,016 71,631 79,228 77,751 75,983 70,316 54,481 13.67%
Tax -8,327 -4,872 -3,552 -7,242 349 -4,111 -6,000 24.44%
NP 57,689 66,759 75,676 70,509 76,332 66,205 48,481 12.30%
-
NP to SH 57,689 66,759 75,676 70,509 76,332 66,205 48,481 12.30%
-
Tax Rate 12.61% 6.80% 4.48% 9.31% -0.46% 5.85% 11.01% -
Total Cost 209,757 196,078 190,209 206,238 222,991 243,096 229,574 -5.84%
-
Net Worth 317,315 310,451 298,767 297,745 227,351 260,159 240,119 20.44%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 31,991 17,051 28,423 28,423 28,423 28,102 23,805 21.80%
Div Payout % 55.45% 25.54% 37.56% 40.31% 37.24% 42.45% 49.10% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 317,315 310,451 298,767 297,745 227,351 260,159 240,119 20.44%
NOSH 114,240 114,270 114,068 113,982 113,675 113,721 113,478 0.44%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 21.57% 25.40% 28.46% 25.48% 25.50% 21.40% 17.44% -
ROE 18.18% 21.50% 25.33% 23.68% 33.57% 25.45% 20.19% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 234.11 230.01 233.09 242.80 263.31 271.98 245.03 -2.99%
EPS 50.50 58.42 66.34 61.86 67.15 58.22 42.72 11.81%
DPS 28.00 15.00 25.00 25.00 25.00 25.00 20.98 21.23%
NAPS 2.7776 2.7168 2.6192 2.6122 2.00 2.2877 2.116 19.90%
Adjusted Per Share Value based on latest NOSH - 113,982
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 136.47 134.12 135.67 141.21 152.73 157.82 141.88 -2.56%
EPS 29.44 34.06 38.61 35.98 38.95 33.78 24.74 12.30%
DPS 16.32 8.70 14.50 14.50 14.50 14.34 12.15 21.76%
NAPS 1.6191 1.5841 1.5245 1.5193 1.1601 1.3275 1.2252 20.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.05 5.19 4.93 5.15 4.52 4.70 4.88 -
P/RPS 2.16 2.26 2.12 2.12 1.72 1.73 1.99 5.62%
P/EPS 10.00 8.88 7.43 8.33 6.73 8.07 11.42 -8.47%
EY 10.00 11.26 13.46 12.01 14.86 12.39 8.75 9.31%
DY 5.54 2.89 5.07 4.85 5.53 5.32 4.30 18.42%
P/NAPS 1.82 1.91 1.88 1.97 2.26 2.05 2.31 -14.70%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 4.50 5.05 5.10 5.10 4.96 4.52 4.88 -
P/RPS 1.92 2.20 2.19 2.10 1.88 1.66 1.99 -2.36%
P/EPS 8.91 8.64 7.69 8.24 7.39 7.76 11.42 -15.26%
EY 11.22 11.57 13.01 12.13 13.54 12.88 8.75 18.04%
DY 6.22 2.97 4.90 4.90 5.04 5.53 4.30 27.93%
P/NAPS 1.62 1.86 1.95 1.95 2.48 1.98 2.31 -21.08%

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