[ASIAFLE] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Cumulative Result
Revenue	387,416	365,879	323,384	276,313	247,112	267,446	299,323	4.39%
YoY %	5.89%	13.14%	17.04%	11.82%	-7.60%	-10.65%	-	-
Horiz. %	129.43%	122.24%	108.04%	92.31%	82.56%	89.35%	100.00%	-
PBT	64,615	76,580	56,126	57,204	58,246	66,016	75,983	-2.66%
YoY %	-15.62%	36.44%	-1.88%	-1.79%	-11.77%	-13.12%	-	-
Horiz. %	85.04%	100.79%	73.87%	75.29%	76.66%	86.88%	100.00%	-
Tax	-14,408	-16,030	-12,886	-8,481	-7,856	-8,327	349	-
YoY %	10.12%	-24.40%	-51.94%	-7.96%	5.66%	-2,485.96%	-	-
Horiz. %	-4,128.37%	-4,593.12%	-3,692.26%	-2,430.09%	-2,251.00%	-2,385.96%	100.00%	-
NP	50,207	60,550	43,240	48,723	50,390	57,689	76,332	-6.74%
YoY %	-17.08%	40.03%	-11.25%	-3.31%	-12.65%	-24.42%	-	-
Horiz. %	65.77%	79.32%	56.65%	63.83%	66.01%	75.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,171	60,527	42,891	48,723	50,390	57,689	76,332	-6.75%
YoY %	-17.11%	41.12%	-11.97%	-3.31%	-12.65%	-24.42%	-	-
Horiz. %	65.73%	79.29%	56.19%	63.83%	66.01%	75.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.30%	20.93%	22.96%	14.83%	13.49%	12.61%	-0.46%	-
YoY %	6.55%	-8.84%	54.82%	9.93%	6.98%	2,841.30%	-	-
Horiz. %	-4,847.83%	-4,550.00%	-4,991.30%	-3,223.91%	-2,932.61%	-2,741.30%	100.00%	-
Total Cost	337,209	305,329	280,144	227,590	196,722	209,757	222,991	7.13%
YoY %	10.44%	8.99%	23.09%	15.69%	-6.21%	-5.93%	-	-
Horiz. %	151.22%	136.92%	125.63%	102.06%	88.22%	94.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	460,227	271,614	384,861	368,605	345,098	317,552	280,173	8.61%
YoY %	69.44%	-29.43%	4.41%	6.81%	8.67%	13.34%	-	-
Horiz. %	164.27%	96.95%	137.37%	131.56%	123.17%	113.34%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	28,369	26,103	23,731	24,835	26,213	32,011	28,418	-0.02%
YoY %	8.68%	10.00%	-4.45%	-5.26%	-18.11%	12.64%	-	-
Horiz. %	99.83%	91.85%	83.51%	87.39%	92.24%	112.64%	100.00%	-
Div Payout %	56.55%	43.13%	55.33%	50.97%	52.02%	55.49%	37.23%	-
YoY %	31.12%	-22.05%	8.55%	-2.02%	-6.25%	49.05%	-	-
Horiz. %	151.89%	115.85%	148.62%	136.91%	139.73%	149.05%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	460,227	271,614	384,861	368,605	345,098	317,552	280,173	8.61%
YoY %	69.44%	-29.43%	4.41%	6.81%	8.67%	13.34%	-	-
Horiz. %	164.27%	96.95%	137.37%	131.56%	123.17%	113.34%	100.00%	-
NOSH	189,129	116,014	115,765	115,514	114,971	114,326	113,674	8.85%
YoY %	63.02%	0.22%	0.22%	0.47%	0.56%	0.57%	-	-
Horiz. %	166.38%	102.06%	101.84%	101.62%	101.14%	100.57%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	12.96%	16.55%	13.37%	17.63%	20.39%	21.57%	25.50%	-
YoY %	-21.69%	23.78%	-24.16%	-13.54%	-5.47%	-15.41%	-	-
Horiz. %	50.82%	64.90%	52.43%	69.14%	79.96%	84.59%	100.00%	-
ROE	10.90%	22.28%	11.14%	13.22%	14.60%	18.17%	27.24%	-
YoY %	-51.08%	100.00%	-15.73%	-9.45%	-19.65%	-33.30%	-	-
Horiz. %	40.01%	81.79%	40.90%	48.53%	53.60%	66.70%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	204.84	315.37	279.34	239.20	214.93	233.93	263.32	-4.09%
YoY %	-35.05%	12.90%	16.78%	11.29%	-8.12%	-11.16%	-	-
Horiz. %	77.79%	119.77%	106.08%	90.84%	81.62%	88.84%	100.00%	-
EPS	26.50	32.58	37.05	42.18	43.83	50.46	67.15	-14.34%
YoY %	-18.66%	-12.06%	-12.16%	-3.76%	-13.14%	-24.85%	-	-
Horiz. %	39.46%	48.52%	55.17%	62.81%	65.27%	75.15%	100.00%	-
DPS	15.00	22.50	20.50	21.50	22.80	28.00	25.00	-8.15%
YoY %	-33.33%	9.76%	-4.65%	-5.70%	-18.57%	12.00%	-	-
Horiz. %	60.00%	90.00%	82.00%	86.00%	91.20%	112.00%	100.00%	-
NAPS	2.4334	2.3412	3.3245	3.191	3.0016	2.7776	2.4647	-0.21%
YoY %	3.94%	-29.58%	4.18%	6.31%	8.06%	12.70%	-	-
Horiz. %	98.73%	94.99%	134.88%	129.47%	121.78%	112.70%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 115,540
RPS	197.69	186.70	165.01	140.99	126.09	136.47	152.74	4.39%
YoY %	5.89%	13.14%	17.04%	11.82%	-7.61%	-10.65%	-	-
Horiz. %	129.43%	122.23%	108.03%	92.31%	82.55%	89.35%	100.00%	-
EPS	25.60	30.89	21.89	24.86	25.71	29.44	38.95	-6.75%
YoY %	-17.13%	41.11%	-11.95%	-3.31%	-12.67%	-24.42%	-	-
Horiz. %	65.73%	79.31%	56.20%	63.83%	66.01%	75.58%	100.00%	-
DPS	14.48	13.32	12.11	12.67	13.38	16.33	14.50	-0.02%
YoY %	8.71%	9.99%	-4.42%	-5.31%	-18.06%	12.62%	-	-
Horiz. %	99.86%	91.86%	83.52%	87.38%	92.28%	112.62%	100.00%	-
NAPS	2.3484	1.386	1.9638	1.8809	1.7609	1.6204	1.4296	8.62%
YoY %	69.44%	-29.42%	4.41%	6.81%	8.67%	13.35%	-	-
Horiz. %	164.27%	96.95%	137.37%	131.57%	123.17%	113.35%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	3.99	7.18	3.44	3.95	4.28	5.05	4.52	-
P/RPS	1.95	2.28	1.23	1.65	1.99	2.16	1.72	2.11%
YoY %	-14.47%	85.37%	-25.45%	-17.09%	-7.87%	25.58%	-	-
Horiz. %	113.37%	132.56%	71.51%	95.93%	115.70%	125.58%	100.00%	-
P/EPS	15.04	13.76	9.28	9.36	9.77	10.01	6.73	14.33%
YoY %	9.30%	48.28%	-0.85%	-4.20%	-2.40%	48.74%	-	-
Horiz. %	223.48%	204.46%	137.89%	139.08%	145.17%	148.74%	100.00%	-
EY	6.65	7.27	10.77	10.68	10.24	9.99	14.86	-12.53%
YoY %	-8.53%	-32.50%	0.84%	4.30%	2.50%	-32.77%	-	-
Horiz. %	44.75%	48.92%	72.48%	71.87%	68.91%	67.23%	100.00%	-
DY	3.76	3.13	5.96	5.44	5.33	5.54	5.53	-6.22%
YoY %	20.13%	-47.48%	9.56%	2.06%	-3.79%	0.18%	-	-
Horiz. %	67.99%	56.60%	107.78%	98.37%	96.38%	100.18%	100.00%	-
P/NAPS	1.64	3.07	1.03	1.24	1.43	1.82	1.83	-1.80%
YoY %	-46.58%	198.06%	-16.94%	-13.29%	-21.43%	-0.55%	-	-
Horiz. %	89.62%	167.76%	56.28%	67.76%	78.14%	99.45%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/05/15	29/05/14	31/05/13	31/05/12	27/05/11	27/05/10	29/05/09	-
Price	3.40	6.96	3.65	3.45	4.01	4.50	4.96	-
P/RPS	1.66	2.21	1.31	1.44	1.87	1.92	1.88	-2.05%
YoY %	-24.89%	68.70%	-9.03%	-22.99%	-2.60%	2.13%	-	-
Horiz. %	88.30%	117.55%	69.68%	76.60%	99.47%	102.13%	100.00%	-
P/EPS	12.82	13.34	9.85	8.18	9.15	8.92	7.39	9.61%
YoY %	-3.90%	35.43%	20.42%	-10.60%	2.58%	20.70%	-	-
Horiz. %	173.48%	180.51%	133.29%	110.69%	123.82%	120.70%	100.00%	-
EY	7.80	7.50	10.15	12.23	10.93	11.21	13.54	-8.77%
YoY %	4.00%	-26.11%	-17.01%	11.89%	-2.50%	-17.21%	-	-
Horiz. %	57.61%	55.39%	74.96%	90.32%	80.72%	82.79%	100.00%	-
DY	4.41	3.23	5.62	6.23	5.69	6.22	5.04	-2.19%
YoY %	36.53%	-42.53%	-9.79%	9.49%	-8.52%	23.41%	-	-
Horiz. %	87.50%	64.09%	111.51%	123.61%	112.90%	123.41%	100.00%	-
P/NAPS	1.40	2.97	1.10	1.08	1.34	1.62	2.01	-5.84%
YoY %	-52.86%	170.00%	1.85%	-19.40%	-17.28%	-19.40%	-	-
Horiz. %	69.65%	147.76%	54.73%	53.73%	66.67%	80.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos