[ASIAFLE] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 53.97%
YoY- 32.94%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 98,120 93,954 88,931 74,653 66,741 60,486 62,063 7.92%
PBT 30,239 30,707 29,161 25,881 20,290 16,784 18,332 8.69%
Tax -5,124 -6,790 -5,645 -5,295 -4,805 -4,121 -4,897 0.75%
NP 25,115 23,917 23,516 20,586 15,485 12,663 13,435 10.98%
-
NP to SH 25,115 23,917 23,516 20,586 15,485 12,663 13,435 10.98%
-
Tax Rate 16.95% 22.11% 19.36% 20.46% 23.68% 24.55% 26.71% -
Total Cost 73,005 70,037 65,415 54,067 51,256 47,823 48,628 7.00%
-
Net Worth 178,481 164,121 145,510 126,979 116,339 102,984 93,665 11.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 8,364 8,384 6,963 6,805 3,366 2,667 - -
Div Payout % 33.31% 35.06% 29.61% 33.06% 21.74% 21.06% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 178,481 164,121 145,510 126,979 116,339 102,984 93,665 11.33%
NOSH 69,705 69,871 69,635 68,052 67,326 66,682 66,575 0.76%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.60% 25.46% 26.44% 27.58% 23.20% 20.94% 21.65% -
ROE 14.07% 14.57% 16.16% 16.21% 13.31% 12.30% 14.34% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 140.76 134.47 127.71 109.70 99.13 90.71 93.22 7.10%
EPS 36.03 34.23 33.77 30.25 23.00 18.99 20.18 10.13%
DPS 12.00 12.00 10.00 10.00 5.00 4.00 0.00 -
NAPS 2.5605 2.3489 2.0896 1.8659 1.728 1.5444 1.4069 10.49%
Adjusted Per Share Value based on latest NOSH - 68,854
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 50.07 47.94 45.38 38.09 34.06 30.86 31.67 7.92%
EPS 12.82 12.20 12.00 10.50 7.90 6.46 6.86 10.97%
DPS 4.27 4.28 3.55 3.47 1.72 1.36 0.00 -
NAPS 0.9107 0.8375 0.7425 0.6479 0.5936 0.5255 0.4779 11.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.68 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.38 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.13 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.61 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.00 0.00 0.00 0.00 0.00 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