[ASIAFLE] YoY Quarter Result on 31-Dec-2011 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 60.01%
YoY- 31.42%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 90,282 93,457 78,872 77,106 58,893 70,883 73,931 3.38%
PBT 14,926 19,701 12,944 17,121 13,335 19,843 27,440 -9.64%
Tax -3,410 -4,265 -2,590 -2,059 -1,874 -1,194 126 -
NP 11,516 15,436 10,354 15,062 11,461 18,649 27,566 -13.53%
-
NP to SH 11,504 15,430 10,345 15,062 11,461 18,649 27,566 -13.54%
-
Tax Rate 22.85% 21.65% 20.01% 12.03% 14.05% 6.02% -0.46% -
Total Cost 78,766 78,021 68,518 62,044 47,432 52,234 46,365 9.22%
-
Net Worth 448,755 420,055 379,524 359,685 330,357 310,451 260,159 9.50%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 7,082 10,441 9,257 9,239 - 13,712 11,372 -7.58%
Div Payout % 61.57% 67.67% 89.49% 61.35% - 73.53% 41.25% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 448,755 420,055 379,524 359,685 330,357 310,451 260,159 9.50%
NOSH 118,047 116,015 115,715 115,498 114,954 114,270 113,721 0.62%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.76% 16.52% 13.13% 19.53% 19.46% 26.31% 37.29% -
ROE 2.56% 3.67% 2.73% 4.19% 3.47% 6.01% 10.60% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 76.48 80.56 68.16 66.76 51.23 62.03 65.01 2.74%
EPS 9.75 13.30 8.94 13.04 9.97 16.32 24.24 -14.07%
DPS 6.00 9.00 8.00 8.00 0.00 12.00 10.00 -8.15%
NAPS 3.8015 3.6207 3.2798 3.1142 2.8738 2.7168 2.2877 8.82%
Adjusted Per Share Value based on latest NOSH - 115,498
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.07 47.69 40.25 39.34 30.05 36.17 37.72 3.38%
EPS 5.87 7.87 5.28 7.69 5.85 9.52 14.07 -13.55%
DPS 3.61 5.33 4.72 4.71 0.00 7.00 5.80 -7.59%
NAPS 2.2898 2.1434 1.9366 1.8353 1.6857 1.5841 1.3275 9.50%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 6.80 4.37 3.58 3.56 4.50 5.19 4.70 -
P/RPS 8.89 5.42 5.25 5.33 8.78 8.37 7.23 3.50%
P/EPS 69.78 32.86 40.04 27.30 45.14 31.80 19.39 23.77%
EY 1.43 3.04 2.50 3.66 2.22 3.14 5.16 -19.24%
DY 0.88 2.06 2.23 2.25 0.00 2.31 2.13 -13.69%
P/NAPS 1.79 1.21 1.09 1.14 1.57 1.91 2.05 -2.23%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 4.09 6.14 3.43 3.75 4.38 5.05 4.52 -
P/RPS 5.35 7.62 5.03 5.62 8.55 8.14 6.95 -4.26%
P/EPS 41.97 46.17 38.37 28.76 43.93 30.94 18.65 14.46%
EY 2.38 2.17 2.61 3.48 2.28 3.23 5.36 -12.65%
DY 1.47 1.47 2.33 2.13 0.00 2.38 2.21 -6.56%
P/NAPS 1.08 1.70 1.05 1.20 1.52 1.86 1.98 -9.60%

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