[ASIAFLE] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 51.56%
YoY- 5.01%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 194,769 231,255 130,370 98,120 93,954 88,931 74,653 17.31%
PBT 52,983 57,335 36,281 30,239 30,707 29,161 25,881 12.67%
Tax -6,958 -1,737 -6,171 -5,124 -6,790 -5,645 -5,295 4.65%
NP 46,025 55,598 30,110 25,115 23,917 23,516 20,586 14.33%
-
NP to SH 40,968 55,598 30,110 25,115 23,917 23,516 20,586 12.14%
-
Tax Rate 13.13% 3.03% 17.01% 16.95% 22.11% 19.36% 20.46% -
Total Cost 148,744 175,657 100,260 73,005 70,037 65,415 54,067 18.35%
-
Net Worth 276,320 259,945 212,870 178,481 164,121 145,510 126,979 13.82%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,204 11,362 7,071 8,364 8,384 6,963 6,805 10.21%
Div Payout % 29.79% 20.44% 23.49% 33.31% 35.06% 29.61% 33.06% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 276,320 259,945 212,870 178,481 164,121 145,510 126,979 13.82%
NOSH 101,708 113,627 70,713 69,705 69,871 69,635 68,052 6.92%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.63% 24.04% 23.10% 25.60% 25.46% 26.44% 27.58% -
ROE 14.83% 21.39% 14.14% 14.07% 14.57% 16.16% 16.21% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 191.50 203.52 184.36 140.76 134.47 127.71 109.70 9.72%
EPS 40.28 48.93 42.58 36.03 34.23 33.77 30.25 4.88%
DPS 12.00 10.00 10.00 12.00 12.00 10.00 10.00 3.08%
NAPS 2.7168 2.2877 3.0103 2.5605 2.3489 2.0896 1.8659 6.45%
Adjusted Per Share Value based on latest NOSH - 69,746
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 99.38 118.00 66.52 50.07 47.94 45.38 38.09 17.31%
EPS 20.90 28.37 15.36 12.82 12.20 12.00 10.50 12.14%
DPS 6.23 5.80 3.61 4.27 4.28 3.55 3.47 10.23%
NAPS 1.41 1.3264 1.0862 0.9107 0.8375 0.7425 0.6479 13.82%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 5.19 4.70 5.70 5.65 0.00 0.00 0.00 -
P/RPS 2.71 2.31 3.09 4.01 0.00 0.00 0.00 -
P/EPS 12.88 9.61 13.39 15.68 0.00 0.00 0.00 -
EY 7.76 10.41 7.47 6.38 0.00 0.00 0.00 -
DY 2.31 2.13 1.75 2.12 0.00 0.00 0.00 -
P/NAPS 1.91 2.05 1.89 2.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 -
Price 5.05 4.52 4.98 5.45 0.00 0.00 0.00 -
P/RPS 2.64 2.22 2.70 3.87 0.00 0.00 0.00 -
P/EPS 12.54 9.24 11.70 15.13 0.00 0.00 0.00 -
EY 7.98 10.83 8.55 6.61 0.00 0.00 0.00 -
DY 2.38 2.21 2.01 2.20 0.00 0.00 0.00 -
P/NAPS 1.86 1.98 1.65 2.13 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