[ASIAFLE] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

30-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -46.2%

YoY- -43.91%

Quarter Report

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	323,876	178,608	310,396	336,536	363,660	361,908	375,868	-2.44%
YoY %	81.33%	-42.46%	-7.77%	-7.46%	0.48%	-3.71%	-	-
Horiz. %	86.17%	47.52%	82.58%	89.54%	96.75%	96.29%	100.00%	-
PBT	77,896	4,400	48,544	41,912	72,036	71,948	100,032	-4.07%
YoY %	1,670.36%	-90.94%	15.82%	-41.82%	0.12%	-28.08%	-	-
Horiz. %	77.87%	4.40%	48.53%	41.90%	72.01%	71.92%	100.00%	-
Tax	-10,660	-1,876	-9,640	-10,028	-15,256	-15,808	-20,628	-10.40%
YoY %	-468.23%	80.54%	3.87%	34.27%	3.49%	23.37%	-	-
Horiz. %	51.68%	9.09%	46.73%	48.61%	73.96%	76.63%	100.00%	-
NP	67,236	2,524	38,904	31,884	56,780	56,140	79,404	-2.73%
YoY %	2,563.87%	-93.51%	22.02%	-43.85%	1.14%	-29.30%	-	-
Horiz. %	84.68%	3.18%	49.00%	40.15%	71.51%	70.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,260	2,600	38,912	31,824	56,736	55,956	79,076	-2.65%
YoY %	2,486.92%	-93.32%	22.27%	-43.91%	1.39%	-29.24%	-	-
Horiz. %	85.06%	3.29%	49.21%	40.24%	71.75%	70.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.68%	42.64%	19.86%	23.93%	21.18%	21.97%	20.62%	-
YoY %	-67.92%	114.70%	-17.01%	12.98%	-3.60%	6.55%	-	-
Horiz. %	66.34%	206.79%	96.31%	116.05%	102.72%	106.55%	100.00%	-
Total Cost	256,640	176,084	271,492	304,652	306,880	305,768	296,464	-2.37%
YoY %	45.75%	-35.14%	-10.88%	-0.73%	0.36%	3.14%	-	-
Horiz. %	86.57%	59.39%	91.58%	102.76%	103.51%	103.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	698,561	627,786	610,179	592,713	577,986	536,035	490,530	6.06%
YoY %	11.27%	2.89%	2.95%	2.55%	7.83%	9.28%	-	-
Horiz. %	142.41%	127.98%	124.39%	120.83%	117.83%	109.28%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	698,561	627,786	610,179	592,713	577,986	536,035	490,530	6.06%
YoY %	11.27%	2.89%	2.95%	2.55%	7.83%	9.28%	-	-
Horiz. %	142.41%	127.98%	124.39%	120.83%	117.83%	109.28%	100.00%	-
NOSH	194,759	194,759	194,760	194,760	194,760	191,763	190,452	0.37%
YoY %	0.00%	-0.00%	0.00%	0.00%	1.56%	0.69%	-	-
Horiz. %	102.26%	102.26%	102.26%	102.26%	102.26%	100.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	20.76%	1.41%	12.53%	9.47%	15.61%	15.51%	21.13%	-
YoY %	1,372.34%	-88.75%	32.31%	-39.33%	0.64%	-26.60%	-	-
Horiz. %	98.25%	6.67%	59.30%	44.82%	73.88%	73.40%	100.00%	-
ROE	9.63%	0.41%	6.38%	5.37%	9.82%	10.44%	16.12%	-
YoY %	2,248.78%	-93.57%	18.81%	-45.32%	-5.94%	-35.24%	-	-
Horiz. %	59.74%	2.54%	39.58%	33.31%	60.92%	64.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	166.30	91.71	159.37	172.80	186.72	188.73	197.35	-2.81%
YoY %	81.33%	-42.45%	-7.77%	-7.46%	-1.07%	-4.37%	-	-
Horiz. %	84.27%	46.47%	80.76%	87.56%	94.61%	95.63%	100.00%	-
EPS	34.52	1.32	19.96	16.36	29.12	29.16	41.52	-3.02%
YoY %	2,515.15%	-93.39%	22.00%	-43.82%	-0.14%	-29.77%	-	-
Horiz. %	83.14%	3.18%	48.07%	39.40%	70.13%	70.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.5868	3.2234	3.133	3.0433	2.9677	2.7953	2.5756	5.66%
YoY %	11.27%	2.89%	2.95%	2.55%	6.17%	8.53%	-	-
Horiz. %	139.26%	125.15%	121.64%	118.16%	115.22%	108.53%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 194,760
RPS	165.26	91.14	158.39	171.72	185.56	184.67	191.79	-2.44%
YoY %	81.33%	-42.46%	-7.76%	-7.46%	0.48%	-3.71%	-	-
Horiz. %	86.17%	47.52%	82.59%	89.54%	96.75%	96.29%	100.00%	-
EPS	34.32	1.33	19.86	16.24	28.95	28.55	40.35	-2.65%
YoY %	2,480.45%	-93.30%	22.29%	-43.90%	1.40%	-29.24%	-	-
Horiz. %	85.06%	3.30%	49.22%	40.25%	71.75%	70.76%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.5645	3.2034	3.1136	3.0244	2.9493	2.7352	2.503	6.06%
YoY %	11.27%	2.88%	2.95%	2.55%	7.83%	9.28%	-	-
Horiz. %	142.41%	127.98%	124.39%	120.83%	117.83%	109.28%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.39	1.79	2.41	2.70	3.20	4.25	3.60	-
P/RPS	1.44	1.95	1.51	1.56	1.71	2.25	1.82	-3.82%
YoY %	-26.15%	29.14%	-3.21%	-8.77%	-24.00%	23.63%	-	-
Horiz. %	79.12%	107.14%	82.97%	85.71%	93.96%	123.63%	100.00%	-
P/EPS	6.92	134.08	12.06	16.52	10.98	14.56	8.67	-3.68%
YoY %	-94.84%	1,011.77%	-27.00%	50.46%	-24.59%	67.94%	-	-
Horiz. %	79.82%	1,546.48%	139.10%	190.54%	126.64%	167.94%	100.00%	-
EY	14.45	0.75	8.29	6.05	9.10	6.87	11.53	3.83%
YoY %	1,826.67%	-90.95%	37.02%	-33.52%	32.46%	-40.42%	-	-
Horiz. %	125.33%	6.50%	71.90%	52.47%	78.92%	59.58%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.56	0.77	0.89	1.08	1.52	1.40	-11.54%
YoY %	19.64%	-27.27%	-13.48%	-17.59%	-28.95%	8.57%	-	-
Horiz. %	47.86%	40.00%	55.00%	63.57%	77.14%	108.57%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	28/08/20	30/08/19	30/08/18	29/08/17	30/08/16	26/08/15	-
Price	2.32	1.88	2.38	2.77	3.23	3.78	3.20	-
P/RPS	1.40	2.05	1.49	1.60	1.73	2.00	1.62	-2.40%
YoY %	-31.71%	37.58%	-6.88%	-7.51%	-13.50%	23.46%	-	-
Horiz. %	86.42%	126.54%	91.98%	98.77%	106.79%	123.46%	100.00%	-
P/EPS	6.72	140.83	11.91	16.95	11.09	12.95	7.71	-2.26%
YoY %	-95.23%	1,082.45%	-29.73%	52.84%	-14.36%	67.96%	-	-
Horiz. %	87.16%	1,826.59%	154.47%	219.84%	143.84%	167.96%	100.00%	-
EY	14.89	0.71	8.39	5.90	9.02	7.72	12.98	2.31%
YoY %	1,997.18%	-91.54%	42.20%	-34.59%	16.84%	-40.52%	-	-
Horiz. %	114.71%	5.47%	64.64%	45.45%	69.49%	59.48%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.58	0.76	0.91	1.09	1.35	1.24	-10.19%
YoY %	12.07%	-23.68%	-16.48%	-16.51%	-19.26%	8.87%	-	-
Horiz. %	52.42%	46.77%	61.29%	73.39%	87.90%	108.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos