[ASIAFLE] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -4.28%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 42,685 33,563 27,945 29,915 27,504 22,006 20,117 13.35%
PBT 11,605 9,909 9,733 10,235 9,206 7,013 5,827 12.16%
Tax -1,763 -1,365 -1,832 -2,455 -1,990 -1,543 -1,028 9.40%
NP 9,842 8,544 7,901 7,780 7,216 5,470 4,799 12.71%
-
NP to SH 9,842 8,544 7,901 7,780 7,216 5,470 4,799 12.71%
-
Tax Rate 15.19% 13.78% 18.82% 23.99% 21.62% 22.00% 17.64% -
Total Cost 32,843 25,019 20,044 22,135 20,288 16,536 15,318 13.54%
-
Net Worth 212,993 178,587 164,090 145,542 128,476 116,405 102,938 12.87%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,075 8,369 8,383 6,965 6,885 3,368 2,666 17.65%
Div Payout % 71.89% 97.96% 106.10% 89.53% 95.42% 61.58% 55.56% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 212,993 178,587 164,090 145,542 128,476 116,405 102,938 12.87%
NOSH 70,754 69,746 69,858 69,650 68,854 67,364 66,652 0.99%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 23.06% 25.46% 28.27% 26.01% 26.24% 24.86% 23.86% -
ROE 4.62% 4.78% 4.82% 5.35% 5.62% 4.70% 4.66% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 60.33 48.12 40.00 42.95 39.94 32.67 30.18 12.23%
EPS 13.91 12.25 11.31 11.17 10.48 8.12 7.20 11.59%
DPS 10.00 12.00 12.00 10.00 10.00 5.00 4.00 16.49%
NAPS 3.0103 2.5605 2.3489 2.0896 1.8659 1.728 1.5444 11.75%
Adjusted Per Share Value based on latest NOSH - 69,650
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 21.78 17.13 14.26 15.26 14.03 11.23 10.27 13.34%
EPS 5.02 4.36 4.03 3.97 3.68 2.79 2.45 12.69%
DPS 3.61 4.27 4.28 3.55 3.51 1.72 1.36 17.66%
NAPS 1.0868 0.9113 0.8373 0.7427 0.6556 0.594 0.5253 12.87%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 - - - - - -
Price 5.70 5.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.45 11.74 0.00 0.00 0.00 0.00 0.00 -
P/EPS 40.98 46.12 0.00 0.00 0.00 0.00 0.00 -
EY 2.44 2.17 0.00 0.00 0.00 0.00 0.00 -
DY 1.75 2.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.21 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 28/02/02 -
Price 4.98 5.45 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.25 11.33 0.00 0.00 0.00 0.00 0.00 -
P/EPS 35.80 44.49 0.00 0.00 0.00 0.00 0.00 -
EY 2.79 2.25 0.00 0.00 0.00 0.00 0.00 -
DY 2.01 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.13 0.00 0.00 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