[ASIAFLE] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 98.34%
YoY- 84.65%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 190,224 181,616 194,769 231,255 130,370 98,120 93,954 12.46%
PBT 43,579 43,125 52,983 57,335 36,281 30,239 30,707 6.00%
Tax -5,834 -5,330 -6,958 -1,737 -6,171 -5,124 -6,790 -2.49%
NP 37,745 37,795 46,025 55,598 30,110 25,115 23,917 7.89%
-
NP to SH 37,745 37,795 40,968 55,598 30,110 25,115 23,917 7.89%
-
Tax Rate 13.39% 12.36% 13.13% 3.03% 17.01% 16.95% 22.11% -
Total Cost 152,479 143,821 148,744 175,657 100,260 73,005 70,037 13.83%
-
Net Worth 359,600 330,137 276,320 259,945 212,870 178,481 164,121 13.95%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 9,237 - 12,204 11,362 7,071 8,364 8,384 1.62%
Div Payout % 24.47% - 29.79% 20.44% 23.49% 33.31% 35.06% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 359,600 330,137 276,320 259,945 212,870 178,481 164,121 13.95%
NOSH 115,471 114,878 101,708 113,627 70,713 69,705 69,871 8.72%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.84% 20.81% 23.63% 24.04% 23.10% 25.60% 25.46% -
ROE 10.50% 11.45% 14.83% 21.39% 14.14% 14.07% 14.57% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 164.74 158.09 191.50 203.52 184.36 140.76 134.47 3.44%
EPS 32.69 32.90 40.28 48.93 42.58 36.03 34.23 -0.76%
DPS 8.00 0.00 12.00 10.00 10.00 12.00 12.00 -6.53%
NAPS 3.1142 2.8738 2.7168 2.2877 3.0103 2.5605 2.3489 4.81%
Adjusted Per Share Value based on latest NOSH - 113,721
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 97.07 92.67 99.38 118.00 66.52 50.07 47.94 12.47%
EPS 19.26 19.29 20.90 28.37 15.36 12.82 12.20 7.90%
DPS 4.71 0.00 6.23 5.80 3.61 4.27 4.28 1.60%
NAPS 1.8349 1.6846 1.41 1.3264 1.0862 0.9107 0.8375 13.95%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 3.56 4.50 5.19 4.70 5.70 5.65 0.00 -
P/RPS 2.16 2.85 2.71 2.31 3.09 4.01 0.00 -
P/EPS 10.89 13.68 12.88 9.61 13.39 15.68 0.00 -
EY 9.18 7.31 7.76 10.41 7.47 6.38 0.00 -
DY 2.25 0.00 2.31 2.13 1.75 2.12 0.00 -
P/NAPS 1.14 1.57 1.91 2.05 1.89 2.21 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 24/02/06 -
Price 3.75 4.38 5.05 4.52 4.98 5.45 0.00 -
P/RPS 2.28 2.77 2.64 2.22 2.70 3.87 0.00 -
P/EPS 11.47 13.31 12.54 9.24 11.70 15.13 0.00 -
EY 8.72 7.51 7.98 10.83 8.55 6.61 0.00 -
DY 2.13 0.00 2.38 2.21 2.01 2.20 0.00 -
P/NAPS 1.20 1.52 1.86 1.98 1.65 2.13 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