[ASIAFLE] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 16.2%
YoY- -33.26%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 296,926 329,506 357,304 346,460 390,100 382,166 346,374 -2.53%
PBT 46,373 52,604 75,948 67,954 102,102 63,920 77,569 -8.21%
Tax -8,738 -6,648 -11,757 -14,746 -22,513 -14,202 -16,108 -9.68%
NP 37,634 45,956 64,190 53,208 79,589 49,717 61,461 -7.84%
-
NP to SH 37,608 45,864 64,010 53,020 79,440 49,677 61,457 -7.85%
-
Tax Rate 18.84% 12.64% 15.48% 21.70% 22.05% 22.22% 20.77% -
Total Cost 259,292 283,550 293,113 293,252 310,510 332,449 284,913 -1.55%
-
Net Worth 613,880 597,153 584,922 545,342 513,784 448,755 419,740 6.53%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 18,177 18,177 17,941 17,805 9,443 13,911 -
Div Payout % - 39.63% 28.40% 33.84% 22.41% 19.01% 22.64% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 613,880 597,153 584,922 545,342 513,784 448,755 419,740 6.53%
NOSH 194,760 194,760 194,760 192,232 190,778 118,047 115,928 9.02%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.67% 13.95% 17.97% 15.36% 20.40% 13.01% 17.74% -
ROE 6.13% 7.68% 10.94% 9.72% 15.46% 11.07% 14.64% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 152.46 169.19 183.46 180.23 204.48 323.74 298.78 -10.60%
EPS 19.31 23.55 32.87 27.60 41.64 42.13 53.01 -15.48%
DPS 0.00 9.33 9.33 9.33 9.33 8.00 12.00 -
NAPS 3.152 3.0661 3.0033 2.8369 2.6931 3.8015 3.6207 -2.28%
Adjusted Per Share Value based on latest NOSH - 192,232
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 151.51 168.14 182.32 176.79 199.06 195.01 176.74 -2.53%
EPS 19.19 23.40 32.66 27.05 40.54 25.35 31.36 -7.85%
DPS 0.00 9.28 9.28 9.16 9.09 4.82 7.10 -
NAPS 3.1324 3.0471 2.9847 2.7827 2.6217 2.2899 2.1418 6.53%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.21 2.56 2.89 3.51 4.58 6.80 4.37 -
P/RPS 1.45 1.51 1.58 1.95 2.24 2.10 1.46 -0.11%
P/EPS 11.44 10.87 8.79 12.73 11.00 16.16 8.24 5.61%
EY 8.74 9.20 11.37 7.86 9.09 6.19 12.13 -5.31%
DY 0.00 3.65 3.23 2.66 2.04 1.18 2.75 -
P/NAPS 0.70 0.83 0.96 1.24 1.70 1.79 1.21 -8.71%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 1.92 2.59 2.90 3.50 4.95 4.09 6.14 -
P/RPS 1.26 1.53 1.58 1.94 2.42 1.26 2.05 -7.78%
P/EPS 9.94 11.00 8.82 12.69 11.89 9.72 11.58 -2.51%
EY 10.06 9.09 11.33 7.88 8.41 10.29 8.63 2.58%
DY 0.00 3.60 3.22 2.67 1.89 1.96 1.95 -
P/NAPS 0.61 0.84 0.97 1.23 1.84 1.08 1.70 -15.69%

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