[ASIAFLE] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 3.55%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 93,205 92,774 90,791 91,161 89,272 86,502 84,906 6.40%
PBT 31,321 30,111 27,923 25,977 24,791 24,410 22,471 24.75%
Tax -6,784 -7,147 -6,741 -6,387 -5,872 -6,057 -5,703 12.25%
NP 24,537 22,964 21,182 19,590 18,919 18,353 16,768 28.86%
-
NP to SH 24,537 22,964 21,182 19,590 18,919 18,353 16,768 28.86%
-
Tax Rate 21.66% 23.74% 24.14% 24.59% 23.69% 24.81% 25.38% -
Total Cost 68,668 69,810 69,609 71,571 70,353 68,149 68,138 0.51%
-
Net Worth 124,071 124,529 117,684 116,405 110,868 111,310 106,215 10.90%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 12,060 12,060 12,060 11,362 10,660 10,660 10,660 8.56%
Div Payout % 49.15% 52.52% 56.94% 58.00% 56.35% 58.08% 63.58% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 124,071 124,529 117,684 116,405 110,868 111,310 106,215 10.90%
NOSH 67,724 67,594 66,866 67,364 67,192 66,853 66,617 1.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 26.33% 24.75% 23.33% 21.49% 21.19% 21.22% 19.75% -
ROE 19.78% 18.44% 18.00% 16.83% 17.06% 16.49% 15.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 137.62 137.25 135.78 135.32 132.86 129.39 127.45 5.24%
EPS 36.23 33.97 31.68 29.08 28.16 27.45 25.17 27.45%
DPS 18.00 18.00 18.00 17.00 16.00 16.00 16.00 8.16%
NAPS 1.832 1.8423 1.76 1.728 1.65 1.665 1.5944 9.69%
Adjusted Per Share Value based on latest NOSH - 67,364
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.56 47.34 46.33 46.52 45.55 44.14 43.32 6.41%
EPS 12.52 11.72 10.81 10.00 9.65 9.36 8.56 28.82%
DPS 6.15 6.15 6.15 5.80 5.44 5.44 5.44 8.51%
NAPS 0.6331 0.6354 0.6005 0.594 0.5657 0.568 0.542 10.90%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 30/08/03 30/05/03 28/02/03 10/12/02 30/08/02 31/05/02 -
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