[ASIAFLE] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 36.56%
YoY- 77.01%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 265,885 276,747 299,323 309,301 278,055 249,618 208,416 17.60%
PBT 79,228 77,751 75,983 70,316 54,481 54,568 49,262 37.23%
Tax -3,552 -7,242 349 -4,111 -6,000 -2,607 -8,545 -44.27%
NP 75,676 70,509 76,332 66,205 48,481 51,961 40,717 51.10%
-
NP to SH 75,676 70,509 76,332 66,205 48,481 51,961 40,717 51.10%
-
Tax Rate 4.48% 9.31% -0.46% 5.85% 11.01% 4.78% 17.35% -
Total Cost 190,209 206,238 222,991 243,096 229,574 197,657 167,699 8.75%
-
Net Worth 298,767 297,745 227,351 260,159 240,119 247,330 220,928 22.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 28,423 28,423 28,423 28,102 23,805 23,805 23,805 12.53%
Div Payout % 37.56% 40.31% 37.24% 42.45% 49.10% 45.81% 58.47% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 298,767 297,745 227,351 260,159 240,119 247,330 220,928 22.26%
NOSH 114,068 113,982 113,675 113,721 113,478 113,433 111,535 1.50%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.46% 25.48% 25.50% 21.40% 17.44% 20.82% 19.54% -
ROE 25.33% 23.68% 33.57% 25.45% 20.19% 21.01% 18.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 233.09 242.80 263.31 271.98 245.03 220.06 186.86 15.86%
EPS 66.34 61.86 67.15 58.22 42.72 45.81 36.51 48.85%
DPS 25.00 25.00 25.00 25.00 20.98 20.99 21.34 11.11%
NAPS 2.6192 2.6122 2.00 2.2877 2.116 2.1804 1.9808 20.45%
Adjusted Per Share Value based on latest NOSH - 113,721
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 135.67 141.22 152.74 157.83 141.88 127.37 106.35 17.60%
EPS 38.62 35.98 38.95 33.78 24.74 26.51 20.78 51.10%
DPS 14.50 14.50 14.50 14.34 12.15 12.15 12.15 12.49%
NAPS 1.5245 1.5193 1.1601 1.3275 1.2253 1.2621 1.1273 22.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.93 5.15 4.52 4.70 4.88 5.10 5.05 -
P/RPS 2.12 2.12 1.72 1.73 1.99 2.32 2.70 -14.87%
P/EPS 7.43 8.33 6.73 8.07 11.42 11.13 13.83 -33.88%
EY 13.46 12.01 14.86 12.39 8.75 8.98 7.23 51.27%
DY 5.07 4.85 5.53 5.32 4.30 4.12 4.23 12.82%
P/NAPS 1.88 1.97 2.26 2.05 2.31 2.34 2.55 -18.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 5.10 5.10 4.96 4.52 4.88 4.78 5.50 -
P/RPS 2.19 2.10 1.88 1.66 1.99 2.17 2.94 -17.81%
P/EPS 7.69 8.24 7.39 7.76 11.42 10.43 15.07 -36.11%
EY 13.01 12.13 13.54 12.88 8.75 9.58 6.64 56.51%
DY 4.90 4.90 5.04 5.53 4.30 4.39 3.88 16.81%
P/NAPS 1.95 1.95 2.48 1.98 2.31 2.19 2.78 -21.03%

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