[ASIAFLE] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

31-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

31-Mar-2016 [#4]

Profit Trend

QoQ- -3.7%

YoY- 52.48%

Quarter Report

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	327,788	351,814	350,324	389,856	387,416	365,879	323,384	0.22%
YoY %	-6.83%	0.43%	-10.14%	0.63%	5.89%	13.14%	-	-
Horiz. %	101.36%	108.79%	108.33%	120.56%	119.80%	113.14%	100.00%	-
PBT	54,567	71,369	70,846	98,536	64,615	76,580	56,126	-0.46%
YoY %	-23.54%	0.74%	-28.10%	52.50%	-15.62%	36.44%	-	-
Horiz. %	97.22%	127.16%	126.23%	175.56%	115.12%	136.44%	100.00%	-
Tax	-6,731	-12,072	-14,782	-21,878	-14,408	-16,030	-12,886	-10.25%
YoY %	44.24%	18.33%	32.43%	-51.85%	10.12%	-24.40%	-	-
Horiz. %	52.23%	93.68%	114.71%	169.78%	111.81%	124.40%	100.00%	-
NP	47,836	59,297	56,064	76,658	50,207	60,550	43,240	1.69%
YoY %	-19.33%	5.77%	-26.86%	52.68%	-17.08%	40.03%	-	-
Horiz. %	110.63%	137.13%	129.66%	177.28%	116.11%	140.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,765	59,148	55,921	76,502	50,171	60,527	42,891	1.80%
YoY %	-19.24%	5.77%	-26.90%	52.48%	-17.11%	41.12%	-	-
Horiz. %	111.36%	137.90%	130.38%	178.36%	116.97%	141.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.34%	16.91%	20.86%	22.20%	22.30%	20.93%	22.96%	-
YoY %	-27.03%	-18.94%	-6.04%	-0.45%	6.55%	-8.84%	-	-
Horiz. %	53.75%	73.65%	90.85%	96.69%	97.13%	91.16%	100.00%	-
Total Cost	279,952	292,517	294,260	313,198	337,209	305,329	280,144	-0.01%
YoY %	-4.30%	-0.59%	-6.05%	-7.12%	10.44%	8.99%	-	-
Horiz. %	99.93%	104.42%	105.04%	111.80%	120.37%	108.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	598,925	585,156	552,597	520,377	460,227	271,614	384,861	7.64%
YoY %	2.35%	5.89%	6.19%	13.07%	69.44%	-29.43%	-	-
Horiz. %	155.62%	152.04%	143.58%	135.21%	119.58%	70.57%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	27,266	29,214	30,859	30,539	28,369	26,103	23,731	2.34%
YoY %	-6.67%	-5.33%	1.05%	7.65%	8.68%	10.00%	-	-
Horiz. %	114.90%	123.10%	130.04%	128.69%	119.54%	110.00%	100.00%	-
Div Payout %	57.08%	49.39%	55.18%	39.92%	56.55%	43.13%	55.33%	-
YoY %	15.57%	-10.49%	38.23%	-29.41%	31.12%	-22.05%	-	-
Horiz. %	103.16%	89.26%	99.73%	72.15%	102.20%	77.95%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	598,925	585,156	552,597	520,377	460,227	271,614	384,861	7.64%
YoY %	2.35%	5.89%	6.19%	13.07%	69.44%	-29.43%	-	-
Horiz. %	155.62%	152.04%	143.58%	135.21%	119.58%	70.57%	100.00%	-
NOSH	194,760	194,760	194,759	190,873	189,129	116,014	115,765	9.05%
YoY %	0.00%	0.00%	2.04%	0.92%	63.02%	0.22%	-	-
Horiz. %	168.24%	168.24%	168.24%	164.88%	163.37%	100.22%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	14.59%	16.85%	16.00%	19.66%	12.96%	16.55%	13.37%	-
YoY %	-13.41%	5.31%	-18.62%	51.70%	-21.69%	23.78%	-	-
Horiz. %	109.12%	126.03%	119.67%	147.05%	96.93%	123.78%	100.00%	-
ROE	7.98%	10.11%	10.12%	14.70%	10.90%	22.28%	11.14%	-
YoY %	-21.07%	-0.10%	-31.16%	34.86%	-51.08%	100.00%	-	-
Horiz. %	71.63%	90.75%	90.84%	131.96%	97.85%	200.00%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	168.30	180.64	181.64	204.25	204.84	315.37	279.34	-8.09%
YoY %	-6.83%	-0.55%	-11.07%	-0.29%	-35.05%	12.90%	-	-
Horiz. %	60.25%	64.67%	65.02%	73.12%	73.33%	112.90%	100.00%	-
EPS	24.53	30.37	29.07	40.08	26.50	32.58	37.05	-6.63%
YoY %	-19.23%	4.47%	-27.47%	51.25%	-18.66%	-12.06%	-	-
Horiz. %	66.21%	81.97%	78.46%	108.18%	71.52%	87.94%	100.00%	-
DPS	14.00	15.00	16.00	16.00	15.00	22.50	20.50	-6.15%
YoY %	-6.67%	-6.25%	0.00%	6.67%	-33.33%	9.76%	-	-
Horiz. %	68.29%	73.17%	78.05%	78.05%	73.17%	109.76%	100.00%	-
NAPS	3.0752	3.0045	2.8651	2.7263	2.4334	2.3412	3.3245	-1.29%
YoY %	2.35%	4.87%	5.09%	12.04%	3.94%	-29.58%	-	-
Horiz. %	92.50%	90.37%	86.18%	82.01%	73.20%	70.42%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 190,777
RPS	167.26	179.52	178.76	198.93	197.68	186.69	165.01	0.22%
YoY %	-6.83%	0.43%	-10.14%	0.63%	5.89%	13.14%	-	-
Horiz. %	101.36%	108.79%	108.33%	120.56%	119.80%	113.14%	100.00%	-
EPS	24.37	30.18	28.53	39.04	25.60	30.88	21.89	1.80%
YoY %	-19.25%	5.78%	-26.92%	52.50%	-17.10%	41.07%	-	-
Horiz. %	111.33%	137.87%	130.33%	178.35%	116.95%	141.07%	100.00%	-
DPS	13.91	14.91	15.75	15.58	14.48	13.32	12.11	2.33%
YoY %	-6.71%	-5.33%	1.09%	7.60%	8.71%	9.99%	-	-
Horiz. %	114.86%	123.12%	130.06%	128.65%	119.57%	109.99%	100.00%	-
NAPS	3.0561	2.9858	2.8197	2.6553	2.3484	1.3859	1.9638	7.64%
YoY %	2.35%	5.89%	6.19%	13.07%	69.45%	-29.43%	-	-
Horiz. %	155.62%	152.04%	143.58%	135.21%	119.58%	70.57%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	2.55	2.67	3.45	4.55	3.99	7.18	3.44	-
P/RPS	1.52	1.48	1.90	2.23	1.95	2.28	1.23	3.58%
YoY %	2.70%	-22.11%	-14.80%	14.36%	-14.47%	85.37%	-	-
Horiz. %	123.58%	120.33%	154.47%	181.30%	158.54%	185.37%	100.00%	-
P/EPS	10.40	8.79	11.90	11.35	15.04	13.76	9.28	1.91%
YoY %	18.32%	-26.13%	4.85%	-24.53%	9.30%	48.28%	-	-
Horiz. %	112.07%	94.72%	128.23%	122.31%	162.07%	148.28%	100.00%	-
EY	9.62	11.37	8.40	8.81	6.65	7.27	10.77	-1.86%
YoY %	-15.39%	35.36%	-4.65%	32.48%	-8.53%	-32.50%	-	-
Horiz. %	89.32%	105.57%	77.99%	81.80%	61.75%	67.50%	100.00%	-
DY	5.49	5.62	4.64	3.52	3.76	3.13	5.96	-1.35%
YoY %	-2.31%	21.12%	31.82%	-6.38%	20.13%	-47.48%	-	-
Horiz. %	92.11%	94.30%	77.85%	59.06%	63.09%	52.52%	100.00%	-
P/NAPS	0.83	0.89	1.20	1.67	1.64	3.07	1.03	-3.53%
YoY %	-6.74%	-25.83%	-28.14%	1.83%	-46.58%	198.06%	-	-
Horiz. %	80.58%	86.41%	116.50%	162.14%	159.22%	298.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	29/05/14	31/05/13	-
Price	2.34	2.70	3.35	4.27	3.40	6.96	3.65	-
P/RPS	1.39	1.49	1.84	2.09	1.66	2.21	1.31	0.99%
YoY %	-6.71%	-19.02%	-11.96%	25.90%	-24.89%	68.70%	-	-
Horiz. %	106.11%	113.74%	140.46%	159.54%	126.72%	168.70%	100.00%	-
P/EPS	9.54	8.89	11.55	10.65	12.82	13.34	9.85	-0.53%
YoY %	7.31%	-23.03%	8.45%	-16.93%	-3.90%	35.43%	-	-
Horiz. %	96.85%	90.25%	117.26%	108.12%	130.15%	135.43%	100.00%	-
EY	10.48	11.25	8.65	9.39	7.80	7.50	10.15	0.53%
YoY %	-6.84%	30.06%	-7.88%	20.38%	4.00%	-26.11%	-	-
Horiz. %	103.25%	110.84%	85.22%	92.51%	76.85%	73.89%	100.00%	-
DY	5.98	5.56	4.78	3.75	4.41	3.23	5.62	1.03%
YoY %	7.55%	16.32%	27.47%	-14.97%	36.53%	-42.53%	-	-
Horiz. %	106.41%	98.93%	85.05%	66.73%	78.47%	57.47%	100.00%	-
P/NAPS	0.76	0.90	1.17	1.57	1.40	2.97	1.10	-5.97%
YoY %	-15.56%	-23.08%	-25.48%	12.14%	-52.86%	170.00%	-	-
Horiz. %	69.09%	81.82%	106.36%	142.73%	127.27%	270.00%	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