[ASIAFLE] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 7.33%
YoY- 56.09%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 271,876 267,446 262,837 265,885 276,747 299,323 309,301 -8.26%
PBT 65,943 66,016 71,631 79,228 77,751 75,983 70,316 -4.20%
Tax -8,194 -8,327 -4,872 -3,552 -7,242 349 -4,111 58.57%
NP 57,749 57,689 66,759 75,676 70,509 76,332 66,205 -8.73%
-
NP to SH 57,749 57,689 66,759 75,676 70,509 76,332 66,205 -8.73%
-
Tax Rate 12.43% 12.61% 6.80% 4.48% 9.31% -0.46% 5.85% -
Total Cost 214,127 209,757 196,078 190,209 206,238 222,991 243,096 -8.13%
-
Net Worth 329,982 317,315 310,451 298,767 297,745 227,351 260,159 17.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 31,991 31,991 17,051 28,423 28,423 28,423 28,102 9.05%
Div Payout % 55.40% 55.45% 25.54% 37.56% 40.31% 37.24% 42.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 329,982 317,315 310,451 298,767 297,745 227,351 260,159 17.22%
NOSH 114,585 114,240 114,270 114,068 113,982 113,675 113,721 0.50%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 21.24% 21.57% 25.40% 28.46% 25.48% 25.50% 21.40% -
ROE 17.50% 18.18% 21.50% 25.33% 23.68% 33.57% 25.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 237.27 234.11 230.01 233.09 242.80 263.31 271.98 -8.72%
EPS 50.40 50.50 58.42 66.34 61.86 67.15 58.22 -9.19%
DPS 28.00 28.00 15.00 25.00 25.00 25.00 25.00 7.87%
NAPS 2.8798 2.7776 2.7168 2.6192 2.6122 2.00 2.2877 16.63%
Adjusted Per Share Value based on latest NOSH - 114,068
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 138.73 136.47 134.12 135.67 141.22 152.74 157.83 -8.26%
EPS 29.47 29.44 34.07 38.62 35.98 38.95 33.78 -8.72%
DPS 16.32 16.32 8.70 14.50 14.50 14.50 14.34 9.03%
NAPS 1.6838 1.6192 1.5841 1.5245 1.5193 1.1601 1.3275 17.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.60 5.05 5.19 4.93 5.15 4.52 4.70 -
P/RPS 1.94 2.16 2.26 2.12 2.12 1.72 1.73 7.95%
P/EPS 9.13 10.00 8.88 7.43 8.33 6.73 8.07 8.59%
EY 10.96 10.00 11.26 13.46 12.01 14.86 12.39 -7.87%
DY 6.09 5.54 2.89 5.07 4.85 5.53 5.32 9.45%
P/NAPS 1.60 1.82 1.91 1.88 1.97 2.26 2.05 -15.26%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 4.23 4.50 5.05 5.10 5.10 4.96 4.52 -
P/RPS 1.78 1.92 2.20 2.19 2.10 1.88 1.66 4.77%
P/EPS 8.39 8.91 8.64 7.69 8.24 7.39 7.76 5.35%
EY 11.91 11.22 11.57 13.01 12.13 13.54 12.88 -5.09%
DY 6.62 6.22 2.97 4.90 4.90 5.04 5.53 12.77%
P/NAPS 1.47 1.62 1.86 1.95 1.95 2.48 1.98 -18.05%

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