[ASIAFLE] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -7.63%
YoY- 35.7%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 302,657 240,342 271,876 276,747 249,618 143,686 121,964 16.33%
PBT 60,973 55,076 65,943 77,751 54,568 40,100 40,095 7.22%
Tax -10,706 -7,160 -8,194 -7,242 -2,607 -6,559 -8,257 4.41%
NP 50,267 47,916 57,749 70,509 51,961 33,541 31,838 7.90%
-
NP to SH 50,267 47,916 57,749 70,509 51,961 33,541 31,838 7.90%
-
Tax Rate 17.56% 13.00% 12.43% 9.31% 4.78% 16.36% 20.59% -
Total Cost 252,390 192,426 214,127 206,238 197,657 110,145 90,126 18.70%
-
Net Worth 384,701 361,077 329,982 297,745 247,330 193,915 178,834 13.60%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 24,837 14,367 31,991 28,423 23,805 22,272 22,356 1.76%
Div Payout % 49.41% 29.98% 55.40% 40.31% 45.81% 66.40% 70.22% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 384,701 361,077 329,982 297,745 247,330 193,915 178,834 13.60%
NOSH 115,644 115,356 114,585 113,982 113,433 69,344 69,740 8.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.61% 19.94% 21.24% 25.48% 20.82% 23.34% 26.10% -
ROE 13.07% 13.27% 17.50% 23.68% 21.01% 17.30% 17.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 261.71 208.35 237.27 242.80 220.06 207.21 174.88 6.94%
EPS 43.47 41.54 50.40 61.86 45.81 48.37 45.65 -0.81%
DPS 21.50 12.50 28.00 25.00 20.99 32.00 32.00 -6.40%
NAPS 3.3266 3.1301 2.8798 2.6122 2.1804 2.7964 2.5643 4.42%
Adjusted Per Share Value based on latest NOSH - 113,982
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 154.43 122.64 138.73 141.21 127.37 73.32 62.23 16.33%
EPS 25.65 24.45 29.47 35.98 26.51 17.11 16.25 7.89%
DPS 12.67 7.33 16.32 14.50 12.15 11.36 11.41 1.75%
NAPS 1.963 1.8424 1.6838 1.5193 1.262 0.9895 0.9125 13.60%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 3.50 3.97 4.60 5.15 5.10 5.60 0.00 -
P/RPS 1.34 1.91 1.94 2.12 2.32 2.70 0.00 -
P/EPS 8.05 9.56 9.13 8.33 11.13 11.58 0.00 -
EY 12.42 10.46 10.96 12.01 8.98 8.64 0.00 -
DY 6.14 3.15 6.09 4.85 4.12 5.71 0.00 -
P/NAPS 1.05 1.27 1.60 1.97 2.34 2.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 3.63 3.70 4.23 5.10 4.78 5.60 0.00 -
P/RPS 1.39 1.78 1.78 2.10 2.17 2.70 0.00 -
P/EPS 8.35 8.91 8.39 8.24 10.43 11.58 0.00 -
EY 11.97 11.23 11.91 12.13 9.58 8.64 0.00 -
DY 5.92 3.38 6.62 4.90 4.39 5.71 0.00 -
P/NAPS 1.09 1.18 1.47 1.95 2.19 2.00 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