[ASIAFLE] YoY Annualized Quarter 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- 32.23%
YoY- 84.65%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 253,632 242,154 259,692 308,340 173,826 130,826 125,272 12.46%
PBT 58,105 57,500 70,644 76,446 48,374 40,318 40,942 6.00%
Tax -7,778 -7,106 -9,277 -2,316 -8,228 -6,832 -9,053 -2.49%
NP 50,326 50,393 61,366 74,130 40,146 33,486 31,889 7.89%
-
NP to SH 50,326 50,393 54,624 74,130 40,146 33,486 31,889 7.89%
-
Tax Rate 13.39% 12.36% 13.13% 3.03% 17.01% 16.95% 22.11% -
Total Cost 203,305 191,761 198,325 234,209 133,680 97,340 93,382 13.83%
-
Net Worth 359,600 330,137 276,320 259,945 212,870 178,481 164,121 13.95%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 12,316 - 16,273 15,150 9,428 11,152 11,179 1.62%
Div Payout % 24.47% - 29.79% 20.44% 23.49% 33.31% 35.06% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 359,600 330,137 276,320 259,945 212,870 178,481 164,121 13.95%
NOSH 115,471 114,878 101,708 113,627 70,713 69,705 69,871 8.72%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.84% 20.81% 23.63% 24.04% 23.10% 25.60% 25.46% -
ROE 14.00% 15.26% 19.77% 28.52% 18.86% 18.76% 19.43% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 219.65 210.79 255.33 271.36 245.82 187.68 179.29 3.44%
EPS 43.59 43.87 53.71 65.24 56.77 48.04 45.64 -0.76%
DPS 10.67 0.00 16.00 13.33 13.33 16.00 16.00 -6.52%
NAPS 3.1142 2.8738 2.7168 2.2877 3.0103 2.5605 2.3489 4.81%
Adjusted Per Share Value based on latest NOSH - 113,721
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 129.42 123.56 132.51 157.34 88.70 66.76 63.92 12.47%
EPS 25.68 25.71 27.87 37.83 20.49 17.09 16.27 7.89%
DPS 6.28 0.00 8.30 7.73 4.81 5.69 5.70 1.62%
NAPS 1.8349 1.6846 1.41 1.3264 1.0862 0.9107 0.8375 13.95%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 3.56 4.50 5.19 4.70 5.70 5.65 0.00 -
P/RPS 1.62 2.13 2.03 1.73 2.32 3.01 0.00 -
P/EPS 8.17 10.26 9.66 7.20 10.04 11.76 0.00 -
EY 12.24 9.75 10.35 13.88 9.96 8.50 0.00 -
DY 3.00 0.00 3.08 2.84 2.34 2.83 0.00 -
P/NAPS 1.14 1.57 1.91 2.05 1.89 2.21 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 24/02/06 -
Price 3.75 4.38 5.05 4.52 4.98 5.45 0.00 -
P/RPS 1.71 2.08 1.98 1.67 2.03 2.90 0.00 -
P/EPS 8.60 9.98 9.40 6.93 8.77 11.34 0.00 -
EY 11.62 10.02 10.63 14.43 11.40 8.81 0.00 -
DY 2.84 0.00 3.17 2.95 2.68 2.94 0.00 -
P/NAPS 1.20 1.52 1.86 1.98 1.65 2.13 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