[ASIAFLE] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 44.72%
YoY- 59.91%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 247,130 267,978 259,845 292,575 286,625 259,781 241,729 0.36%
PBT 39,453 56,961 50,966 76,577 47,940 58,177 44,325 -1.92%
Tax -4,986 -8,818 -11,060 -16,885 -10,652 -12,081 -9,454 -10.11%
NP 34,467 48,143 39,906 59,692 37,288 46,096 34,871 -0.19%
-
NP to SH 34,398 48,008 39,765 59,580 37,258 46,093 34,871 -0.22%
-
Tax Rate 12.64% 15.48% 21.70% 22.05% 22.22% 20.77% 21.33% -
Total Cost 212,663 219,835 219,939 232,883 249,337 213,685 206,858 0.46%
-
Net Worth 597,153 584,922 545,342 513,784 448,755 419,740 379,588 7.84%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 13,633 13,633 13,456 13,354 7,082 10,433 9,258 6.65%
Div Payout % 39.63% 28.40% 33.84% 22.41% 19.01% 22.64% 26.55% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 597,153 584,922 545,342 513,784 448,755 419,740 379,588 7.84%
NOSH 194,760 194,760 192,232 190,778 118,047 115,928 115,735 9.05%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.95% 17.97% 15.36% 20.40% 13.01% 17.74% 14.43% -
ROE 5.76% 8.21% 7.29% 11.60% 8.30% 10.98% 9.19% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 126.89 137.59 135.17 153.36 242.81 224.09 208.86 -7.96%
EPS 17.66 24.65 20.70 31.23 31.60 39.76 30.13 -8.51%
DPS 7.00 7.00 7.00 7.00 6.00 9.00 8.00 -2.19%
NAPS 3.0661 3.0033 2.8369 2.6931 3.8015 3.6207 3.2798 -1.11%
Adjusted Per Share Value based on latest NOSH - 190,787
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 126.10 136.74 132.59 149.29 146.25 132.56 123.34 0.36%
EPS 17.55 24.50 20.29 30.40 19.01 23.52 17.79 -0.22%
DPS 6.96 6.96 6.87 6.81 3.61 5.32 4.72 6.68%
NAPS 3.047 2.9846 2.7827 2.6216 2.2898 2.1418 1.9369 7.83%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.56 2.89 3.51 4.58 6.80 4.37 3.58 -
P/RPS 2.02 2.10 2.60 2.99 2.80 1.95 1.71 2.81%
P/EPS 14.49 11.72 16.97 14.67 21.54 10.99 11.88 3.36%
EY 6.90 8.53 5.89 6.82 4.64 9.10 8.42 -3.26%
DY 2.73 2.42 1.99 1.53 0.88 2.06 2.23 3.42%
P/NAPS 0.83 0.96 1.24 1.70 1.79 1.21 1.09 -4.43%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 2.59 2.90 3.50 4.95 4.09 6.14 3.43 -
P/RPS 2.04 2.11 2.59 3.23 1.68 2.74 1.64 3.70%
P/EPS 14.66 11.76 16.92 15.85 12.96 15.44 11.38 4.30%
EY 6.82 8.50 5.91 6.31 7.72 6.48 8.78 -4.12%
DY 2.70 2.41 2.00 1.41 1.47 1.47 2.33 2.48%
P/NAPS 0.84 0.97 1.23 1.84 1.08 1.70 1.05 -3.64%

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