[ASIAFLE] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 49.44%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 130,370 98,120 93,954 88,931 74,653 66,741 60,486 13.64%
PBT 36,281 30,239 30,707 29,161 25,881 20,290 16,784 13.70%
Tax -6,171 -5,124 -6,790 -5,645 -5,295 -4,805 -4,121 6.95%
NP 30,110 25,115 23,917 23,516 20,586 15,485 12,663 15.52%
-
NP to SH 30,110 25,115 23,917 23,516 20,586 15,485 12,663 15.52%
-
Tax Rate 17.01% 16.95% 22.11% 19.36% 20.46% 23.68% 24.55% -
Total Cost 100,260 73,005 70,037 65,415 54,067 51,256 47,823 13.12%
-
Net Worth 212,870 178,481 164,121 145,510 126,979 116,339 102,984 12.85%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,071 8,364 8,384 6,963 6,805 3,366 2,667 17.63%
Div Payout % 23.49% 33.31% 35.06% 29.61% 33.06% 21.74% 21.06% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 212,870 178,481 164,121 145,510 126,979 116,339 102,984 12.85%
NOSH 70,713 69,705 69,871 69,635 68,052 67,326 66,682 0.98%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 23.10% 25.60% 25.46% 26.44% 27.58% 23.20% 20.94% -
ROE 14.14% 14.07% 14.57% 16.16% 16.21% 13.31% 12.30% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 184.36 140.76 134.47 127.71 109.70 99.13 90.71 12.54%
EPS 42.58 36.03 34.23 33.77 30.25 23.00 18.99 14.39%
DPS 10.00 12.00 12.00 10.00 10.00 5.00 4.00 16.49%
NAPS 3.0103 2.5605 2.3489 2.0896 1.8659 1.728 1.5444 11.75%
Adjusted Per Share Value based on latest NOSH - 69,650
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 66.52 50.07 47.94 45.38 38.09 34.06 30.86 13.64%
EPS 15.36 12.82 12.20 12.00 10.50 7.90 6.46 15.52%
DPS 3.61 4.27 4.28 3.55 3.47 1.72 1.36 17.66%
NAPS 1.0862 0.9107 0.8374 0.7425 0.6479 0.5936 0.5255 12.85%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 - - - - - -
Price 5.70 5.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.09 4.01 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.39 15.68 0.00 0.00 0.00 0.00 0.00 -
EY 7.47 6.38 0.00 0.00 0.00 0.00 0.00 -
DY 1.75 2.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.21 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 28/02/02 -
Price 4.98 5.45 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.70 3.87 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.70 15.13 0.00 0.00 0.00 0.00 0.00 -
EY 8.55 6.61 0.00 0.00 0.00 0.00 0.00 -
DY 2.01 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.13 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