[ASIAFLE] YoY Annualized Quarter 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- -12.73%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 325,714 226,236 245,446 247,772 314,648 175,370 129,114 16.65%
PBT 62,762 52,916 59,580 66,280 59,790 49,352 40,660 7.49%
Tax -13,728 -7,550 -6,912 -11,528 -3,726 -8,816 -7,518 10.54%
NP 49,034 45,366 52,668 54,752 56,064 40,536 33,142 6.74%
-
NP to SH 49,034 45,366 52,668 54,752 56,064 40,536 33,142 6.74%
-
Tax Rate 21.87% 14.27% 11.60% 17.39% 6.23% 17.86% 18.49% -
Total Cost 276,680 180,870 192,778 193,020 258,584 134,834 95,972 19.28%
-
Net Worth 378,931 355,787 329,754 299,012 240,339 189,970 176,069 13.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 378,931 355,787 329,754 299,012 240,339 189,970 176,069 13.61%
NOSH 115,700 115,448 114,745 114,161 113,581 68,962 69,713 8.80%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.05% 20.05% 21.46% 22.10% 17.82% 23.11% 25.67% -
ROE 12.94% 12.75% 15.97% 18.31% 23.33% 21.34% 18.82% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 281.51 195.96 213.91 217.04 277.02 254.30 185.21 7.22%
EPS 42.38 39.30 45.90 47.96 49.36 58.78 47.54 -1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2751 3.0818 2.8738 2.6192 2.116 2.7547 2.5256 4.42%
Adjusted Per Share Value based on latest NOSH - 114,068
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 166.20 115.44 125.24 126.43 160.56 89.49 65.88 16.65%
EPS 25.02 23.15 26.87 27.94 28.61 20.68 16.91 6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9336 1.8155 1.6826 1.5258 1.2264 0.9694 0.8984 13.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.72 3.50 4.62 4.93 4.88 6.70 5.40 -
P/RPS 1.32 1.79 2.16 2.27 1.76 2.63 2.92 -12.38%
P/EPS 8.78 8.91 10.07 10.28 9.89 11.40 11.36 -4.19%
EY 11.39 11.23 9.94 9.73 10.11 8.77 8.80 4.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.61 1.88 2.31 2.43 2.14 -9.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 26/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 3.60 3.55 4.60 5.10 4.88 8.70 5.75 -
P/RPS 1.28 1.81 2.15 2.35 1.76 3.42 3.10 -13.69%
P/EPS 8.49 9.03 10.02 10.63 9.89 14.80 12.10 -5.72%
EY 11.77 11.07 9.98 9.40 10.11 6.76 8.27 6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 1.60 1.95 2.31 3.16 2.28 -11.42%

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