[ASIAFLE] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 15.3%
YoY- 87.47%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 262,837 265,885 276,747 299,323 309,301 278,055 249,618 3.49%
PBT 71,631 79,228 77,751 75,983 70,316 54,481 54,568 19.82%
Tax -4,872 -3,552 -7,242 349 -4,111 -6,000 -2,607 51.54%
NP 66,759 75,676 70,509 76,332 66,205 48,481 51,961 18.12%
-
NP to SH 66,759 75,676 70,509 76,332 66,205 48,481 51,961 18.12%
-
Tax Rate 6.80% 4.48% 9.31% -0.46% 5.85% 11.01% 4.78% -
Total Cost 196,078 190,209 206,238 222,991 243,096 229,574 197,657 -0.53%
-
Net Worth 310,451 298,767 297,745 227,351 260,159 240,119 247,330 16.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,051 28,423 28,423 28,423 28,102 23,805 23,805 -19.89%
Div Payout % 25.54% 37.56% 40.31% 37.24% 42.45% 49.10% 45.81% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 310,451 298,767 297,745 227,351 260,159 240,119 247,330 16.31%
NOSH 114,270 114,068 113,982 113,675 113,721 113,478 113,433 0.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 25.40% 28.46% 25.48% 25.50% 21.40% 17.44% 20.82% -
ROE 21.50% 25.33% 23.68% 33.57% 25.45% 20.19% 21.01% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 230.01 233.09 242.80 263.31 271.98 245.03 220.06 2.98%
EPS 58.42 66.34 61.86 67.15 58.22 42.72 45.81 17.54%
DPS 15.00 25.00 25.00 25.00 25.00 20.98 20.99 -20.01%
NAPS 2.7168 2.6192 2.6122 2.00 2.2877 2.116 2.1804 15.74%
Adjusted Per Share Value based on latest NOSH - 113,675
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 134.12 135.67 141.22 152.74 157.83 141.88 127.37 3.49%
EPS 34.07 38.62 35.98 38.95 33.78 24.74 26.51 18.15%
DPS 8.70 14.50 14.50 14.50 14.34 12.15 12.15 -19.91%
NAPS 1.5841 1.5245 1.5193 1.1601 1.3275 1.2253 1.2621 16.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.19 4.93 5.15 4.52 4.70 4.88 5.10 -
P/RPS 2.26 2.12 2.12 1.72 1.73 1.99 2.32 -1.72%
P/EPS 8.88 7.43 8.33 6.73 8.07 11.42 11.13 -13.94%
EY 11.26 13.46 12.01 14.86 12.39 8.75 8.98 16.23%
DY 2.89 5.07 4.85 5.53 5.32 4.30 4.12 -21.00%
P/NAPS 1.91 1.88 1.97 2.26 2.05 2.31 2.34 -12.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 5.05 5.10 5.10 4.96 4.52 4.88 4.78 -
P/RPS 2.20 2.19 2.10 1.88 1.66 1.99 2.17 0.91%
P/EPS 8.64 7.69 8.24 7.39 7.76 11.42 10.43 -11.76%
EY 11.57 13.01 12.13 13.54 12.88 8.75 9.58 13.36%
DY 2.97 4.90 4.90 5.04 5.53 4.30 4.39 -22.87%
P/NAPS 1.86 1.95 1.95 2.48 1.98 2.31 2.19 -10.28%

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