[ASIAFLE] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -2.13%
YoY- 1.56%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 73,931 42,685 33,563 27,945 29,915 27,504 22,006 22.35%
PBT 27,440 11,605 9,909 9,733 10,235 9,206 7,013 25.50%
Tax 126 -1,763 -1,365 -1,832 -2,455 -1,990 -1,543 -
NP 27,566 9,842 8,544 7,901 7,780 7,216 5,470 30.90%
-
NP to SH 27,566 9,842 8,544 7,901 7,780 7,216 5,470 30.90%
-
Tax Rate -0.46% 15.19% 13.78% 18.82% 23.99% 21.62% 22.00% -
Total Cost 46,365 32,843 25,019 20,044 22,135 20,288 16,536 18.72%
-
Net Worth 260,159 212,993 178,587 164,090 145,542 128,476 116,405 14.32%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 11,372 7,075 8,369 8,383 6,965 6,885 3,368 22.46%
Div Payout % 41.25% 71.89% 97.96% 106.10% 89.53% 95.42% 61.58% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 260,159 212,993 178,587 164,090 145,542 128,476 116,405 14.32%
NOSH 113,721 70,754 69,746 69,858 69,650 68,854 67,364 9.11%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 37.29% 23.06% 25.46% 28.27% 26.01% 26.24% 24.86% -
ROE 10.60% 4.62% 4.78% 4.82% 5.35% 5.62% 4.70% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 65.01 60.33 48.12 40.00 42.95 39.94 32.67 12.13%
EPS 24.24 13.91 12.25 11.31 11.17 10.48 8.12 19.97%
DPS 10.00 10.00 12.00 12.00 10.00 10.00 5.00 12.23%
NAPS 2.2877 3.0103 2.5605 2.3489 2.0896 1.8659 1.728 4.78%
Adjusted Per Share Value based on latest NOSH - 69,858
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 37.72 21.78 17.13 14.26 15.26 14.03 11.23 22.35%
EPS 14.07 5.02 4.36 4.03 3.97 3.68 2.79 30.92%
DPS 5.80 3.61 4.27 4.28 3.55 3.51 1.72 22.43%
NAPS 1.3275 1.0868 0.9113 0.8373 0.7426 0.6556 0.594 14.32%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 - - - - -
Price 4.70 5.70 5.65 0.00 0.00 0.00 0.00 -
P/RPS 7.23 9.45 11.74 0.00 0.00 0.00 0.00 -
P/EPS 19.39 40.98 46.12 0.00 0.00 0.00 0.00 -
EY 5.16 2.44 2.17 0.00 0.00 0.00 0.00 -
DY 2.13 1.75 2.12 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.89 2.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 -
Price 4.52 4.98 5.45 0.00 0.00 0.00 0.00 -
P/RPS 6.95 8.25 11.33 0.00 0.00 0.00 0.00 -
P/EPS 18.65 35.80 44.49 0.00 0.00 0.00 0.00 -
EY 5.36 2.79 2.25 0.00 0.00 0.00 0.00 -
DY 2.21 2.01 2.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.65 2.13 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