[ASIAFLE] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 44.67%
YoY- -19.17%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 267,978 259,845 292,575 286,625 259,781 241,729 190,224 5.87%
PBT 56,961 50,966 76,577 47,940 58,177 44,325 43,579 4.56%
Tax -8,818 -11,060 -16,885 -10,652 -12,081 -9,454 -5,834 7.12%
NP 48,143 39,906 59,692 37,288 46,096 34,871 37,745 4.13%
-
NP to SH 48,008 39,765 59,580 37,258 46,093 34,871 37,745 4.08%
-
Tax Rate 15.48% 21.70% 22.05% 22.22% 20.77% 21.33% 13.39% -
Total Cost 219,835 219,939 232,883 249,337 213,685 206,858 152,479 6.28%
-
Net Worth 584,922 545,342 513,784 448,755 419,740 379,588 359,600 8.43%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 13,633 13,456 13,354 7,082 10,433 9,258 9,237 6.69%
Div Payout % 28.40% 33.84% 22.41% 19.01% 22.64% 26.55% 24.47% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 584,922 545,342 513,784 448,755 419,740 379,588 359,600 8.43%
NOSH 194,760 192,232 190,778 118,047 115,928 115,735 115,471 9.09%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 17.97% 15.36% 20.40% 13.01% 17.74% 14.43% 19.84% -
ROE 8.21% 7.29% 11.60% 8.30% 10.98% 9.19% 10.50% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 137.59 135.17 153.36 242.81 224.09 208.86 164.74 -2.95%
EPS 24.65 20.70 31.23 31.60 39.76 30.13 32.69 -4.59%
DPS 7.00 7.00 7.00 6.00 9.00 8.00 8.00 -2.19%
NAPS 3.0033 2.8369 2.6931 3.8015 3.6207 3.2798 3.1142 -0.60%
Adjusted Per Share Value based on latest NOSH - 118,047
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 136.74 132.59 149.29 146.26 132.56 123.35 97.07 5.87%
EPS 24.50 20.29 30.40 19.01 23.52 17.79 19.26 4.08%
DPS 6.96 6.87 6.81 3.61 5.32 4.72 4.71 6.71%
NAPS 2.9847 2.7827 2.6217 2.2899 2.1418 1.9369 1.8349 8.43%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.89 3.51 4.58 6.80 4.37 3.58 3.56 -
P/RPS 2.10 2.60 2.99 2.80 1.95 1.71 2.16 -0.46%
P/EPS 11.72 16.97 14.67 21.54 10.99 11.88 10.89 1.23%
EY 8.53 5.89 6.82 4.64 9.10 8.42 9.18 -1.21%
DY 2.42 1.99 1.53 0.88 2.06 2.23 2.25 1.22%
P/NAPS 0.96 1.24 1.70 1.79 1.21 1.09 1.14 -2.82%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 2.90 3.50 4.95 4.09 6.14 3.43 3.75 -
P/RPS 2.11 2.59 3.23 1.68 2.74 1.64 2.28 -1.28%
P/EPS 11.76 16.92 15.85 12.96 15.44 11.38 11.47 0.41%
EY 8.50 5.91 6.31 7.72 6.48 8.78 8.72 -0.42%
DY 2.41 2.00 1.41 1.47 1.47 2.33 2.13 2.07%
P/NAPS 0.97 1.23 1.84 1.08 1.70 1.05 1.20 -3.48%

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