[ASIAFLE] YoY Quarter Result on 31-Mar-2016 [#4]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

31-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

31-Mar-2016 [#4]

Profit Trend

QoQ- -8.09%

YoY- 31.05%

Quarter Report

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Quarter Result
Revenue	80,658	83,836	90,479	97,281	100,791	106,098	81,655	-0.20%
YoY %	-3.79%	-7.34%	-6.99%	-3.48%	-5.00%	29.93%	-	-
Horiz. %	98.78%	102.67%	110.81%	119.14%	123.44%	129.93%	100.00%	-
PBT	15,114	14,408	19,880	21,959	16,675	18,403	11,801	4.20%
YoY %	4.90%	-27.53%	-9.47%	31.69%	-9.39%	55.94%	-	-
Horiz. %	128.07%	122.09%	168.46%	186.08%	141.30%	155.94%	100.00%	-
Tax	-1,745	-3,254	-3,722	-4,993	-3,756	-3,949	-3,432	-10.65%
YoY %	46.37%	12.57%	25.46%	-32.93%	4.89%	-15.06%	-	-
Horiz. %	50.84%	94.81%	108.45%	145.48%	109.44%	115.06%	100.00%	-
NP	13,369	11,154	16,158	16,966	12,919	14,454	8,369	8.11%
YoY %	19.86%	-30.97%	-4.76%	31.33%	-10.62%	72.71%	-	-
Horiz. %	159.74%	133.28%	193.07%	202.72%	154.37%	172.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,367	11,140	16,156	16,922	12,913	14,434	8,188	8.50%
YoY %	19.99%	-31.05%	-4.53%	31.05%	-10.54%	76.28%	-	-
Horiz. %	163.25%	136.05%	197.31%	206.67%	157.71%	176.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.55%	22.58%	18.72%	22.74%	22.52%	21.46%	29.08%	-
YoY %	-48.85%	20.62%	-17.68%	0.98%	4.94%	-26.20%	-	-
Horiz. %	39.72%	77.65%	64.37%	78.20%	77.44%	73.80%	100.00%	-
Total Cost	67,289	72,682	74,321	80,315	87,872	91,644	73,286	-1.41%
YoY %	-7.42%	-2.21%	-7.46%	-8.60%	-4.12%	25.05%	-	-
Horiz. %	91.82%	99.18%	101.41%	109.59%	119.90%	125.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	598,925	585,156	552,597	520,117	460,939	348,318	385,021	7.63%
YoY %	2.35%	5.89%	6.24%	12.84%	32.33%	-9.53%	-	-
Horiz. %	155.56%	151.98%	143.52%	135.09%	119.72%	90.47%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	13,633	15,580	17,358	17,170	17,047	15,674	14,476	-0.99%
YoY %	-12.50%	-10.24%	1.09%	0.72%	8.76%	8.28%	-	-
Horiz. %	94.18%	107.63%	119.91%	118.61%	117.76%	108.28%	100.00%	-
Div Payout %	101.99%	139.86%	107.44%	101.47%	132.02%	108.59%	176.80%	-
YoY %	-27.08%	30.17%	5.88%	-23.14%	21.58%	-38.58%	-	-
Horiz. %	57.69%	79.11%	60.77%	57.39%	74.67%	61.42%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	598,925	585,156	552,597	520,117	460,939	348,318	385,021	7.63%
YoY %	2.35%	5.89%	6.24%	12.84%	32.33%	-9.53%	-	-
Horiz. %	155.56%	151.98%	143.52%	135.09%	119.72%	90.47%	100.00%	-
NOSH	194,760	194,760	194,759	190,777	189,414	116,106	115,813	9.04%
YoY %	0.00%	0.00%	2.09%	0.72%	63.14%	0.25%	-	-
Horiz. %	168.17%	168.17%	168.17%	164.73%	163.55%	100.25%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	16.57%	13.30%	17.86%	17.44%	12.82%	13.62%	10.25%	-
YoY %	24.59%	-25.53%	2.41%	36.04%	-5.87%	32.88%	-	-
Horiz. %	161.66%	129.76%	174.24%	170.15%	125.07%	132.88%	100.00%	-
ROE	2.23%	1.90%	2.92%	3.25%	2.80%	4.14%	2.13%	-
YoY %	17.37%	-34.93%	-10.15%	16.07%	-32.37%	94.37%	-	-
Horiz. %	104.69%	89.20%	137.09%	152.58%	131.46%	194.37%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	41.41	43.05	46.91	50.99	53.21	91.38	70.51	-8.48%
YoY %	-3.81%	-8.23%	-8.00%	-4.17%	-41.77%	29.60%	-	-
Horiz. %	58.73%	61.06%	66.53%	72.32%	75.46%	129.60%	100.00%	-
EPS	6.86	5.72	8.38	8.87	6.83	7.77	7.07	-0.50%
YoY %	19.93%	-31.74%	-5.52%	29.87%	-12.10%	9.90%	-	-
Horiz. %	97.03%	80.91%	118.53%	125.46%	96.61%	109.90%	100.00%	-
DPS	7.00	8.00	9.00	9.00	9.00	13.50	12.50	-9.20%
YoY %	-12.50%	-11.11%	0.00%	0.00%	-33.33%	8.00%	-	-
Horiz. %	56.00%	64.00%	72.00%	72.00%	72.00%	108.00%	100.00%	-
NAPS	3.0752	3.0045	2.8651	2.7263	2.4335	3.00	3.3245	-1.29%
YoY %	2.35%	4.87%	5.09%	12.03%	-18.88%	-9.76%	-	-
Horiz. %	92.50%	90.37%	86.18%	82.01%	73.20%	90.24%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 190,777
RPS	41.16	42.78	46.17	49.64	51.43	54.14	41.67	-0.20%
YoY %	-3.79%	-7.34%	-6.99%	-3.48%	-5.01%	29.93%	-	-
Horiz. %	98.78%	102.66%	110.80%	119.13%	123.42%	129.93%	100.00%	-
EPS	6.82	5.68	8.24	8.63	6.59	7.37	4.18	8.49%
YoY %	20.07%	-31.07%	-4.52%	30.96%	-10.58%	76.32%	-	-
Horiz. %	163.16%	135.89%	197.13%	206.46%	157.66%	176.32%	100.00%	-
DPS	6.96	7.95	8.86	8.76	8.70	8.00	7.39	-0.99%
YoY %	-12.45%	-10.27%	1.14%	0.69%	8.75%	8.25%	-	-
Horiz. %	94.18%	107.58%	119.89%	118.54%	117.73%	108.25%	100.00%	-
NAPS	3.0561	2.9858	2.8197	2.654	2.352	1.7773	1.9646	7.63%
YoY %	2.35%	5.89%	6.24%	12.84%	32.34%	-9.53%	-	-
Horiz. %	155.56%	151.98%	143.53%	135.09%	119.72%	90.47%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	2.55	2.67	3.45	4.55	3.99	7.18	3.44	-
P/RPS	6.16	6.20	7.35	8.92	7.50	7.86	4.88	3.95%
YoY %	-0.65%	-15.65%	-17.60%	18.93%	-4.58%	61.07%	-	-
Horiz. %	126.23%	127.05%	150.61%	182.79%	153.69%	161.07%	100.00%	-
P/EPS	37.15	46.68	41.19	51.30	58.53	57.76	48.66	-4.39%
YoY %	-20.42%	13.33%	-19.71%	-12.35%	1.33%	18.70%	-	-
Horiz. %	76.35%	95.93%	84.65%	105.43%	120.28%	118.70%	100.00%	-
EY	2.69	2.14	2.43	1.95	1.71	1.73	2.06	4.54%
YoY %	25.70%	-11.93%	24.62%	14.04%	-1.16%	-16.02%	-	-
Horiz. %	130.58%	103.88%	117.96%	94.66%	83.01%	83.98%	100.00%	-
DY	2.75	3.00	2.61	1.98	2.26	1.88	3.63	-4.51%
YoY %	-8.33%	14.94%	31.82%	-12.39%	20.21%	-48.21%	-	-
Horiz. %	75.76%	82.64%	71.90%	54.55%	62.26%	51.79%	100.00%	-
P/NAPS	0.83	0.89	1.20	1.67	1.64	2.39	1.03	-3.53%
YoY %	-6.74%	-25.83%	-28.14%	1.83%	-31.38%	132.04%	-	-
Horiz. %	80.58%	86.41%	116.50%	162.14%	159.22%	232.04%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	29/05/14	31/05/13	-
Price	2.34	2.70	3.35	4.27	3.40	6.96	3.65	-
P/RPS	5.65	6.27	7.14	8.37	6.39	7.62	5.18	1.45%
YoY %	-9.89%	-12.18%	-14.70%	30.99%	-16.14%	47.10%	-	-
Horiz. %	109.07%	121.04%	137.84%	161.58%	123.36%	147.10%	100.00%	-
P/EPS	34.09	47.20	39.99	48.14	49.87	55.99	51.63	-6.68%
YoY %	-27.78%	18.03%	-16.93%	-3.47%	-10.93%	8.44%	-	-
Horiz. %	66.03%	91.42%	77.45%	93.24%	96.59%	108.44%	100.00%	-
EY	2.93	2.12	2.50	2.08	2.01	1.79	1.94	7.11%
YoY %	38.21%	-15.20%	20.19%	3.48%	12.29%	-7.73%	-	-
Horiz. %	151.03%	109.28%	128.87%	107.22%	103.61%	92.27%	100.00%	-
DY	2.99	2.96	2.69	2.11	2.65	1.94	3.42	-2.21%
YoY %	1.01%	10.04%	27.49%	-20.38%	36.60%	-43.27%	-	-
Horiz. %	87.43%	86.55%	78.65%	61.70%	77.49%	56.73%	100.00%	-
P/NAPS	0.76	0.90	1.17	1.57	1.40	2.32	1.10	-5.97%
YoY %	-15.56%	-23.08%	-25.48%	12.14%	-39.66%	110.91%	-	-
Horiz. %	69.09%	81.82%	106.36%	142.73%	127.27%	210.91%	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