[ASIAFLE] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 6.85%
YoY- 29.7%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 119,799 125,815 119,275 93,205 89,272 78,391 79,786 7.00%
PBT 38,215 42,460 37,599 31,321 24,791 21,222 23,577 8.37%
Tax -7,008 -9,603 -7,167 -6,784 -5,872 -5,528 -6,075 2.40%
NP 31,207 32,857 30,432 24,537 18,919 15,694 17,502 10.11%
-
NP to SH 31,207 32,857 30,432 24,537 18,919 15,694 17,502 10.11%
-
Tax Rate 18.34% 22.62% 19.06% 21.66% 23.69% 26.05% 25.77% -
Total Cost 88,592 92,958 88,843 68,668 70,353 62,697 62,284 6.04%
-
Net Worth 176,152 171,343 142,747 124,071 110,868 104,858 88,565 12.13%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 22,356 19,502 17,104 12,060 10,660 - 20 221.97%
Div Payout % 71.64% 59.36% 56.21% 49.15% 56.35% - 0.12% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 176,152 171,343 142,747 124,071 110,868 104,858 88,565 12.13%
NOSH 69,746 69,896 69,589 67,724 67,192 66,703 41,337 9.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 26.05% 26.12% 25.51% 26.33% 21.19% 20.02% 21.94% -
ROE 17.72% 19.18% 21.32% 19.78% 17.06% 14.97% 19.76% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 171.76 180.00 171.40 137.62 132.86 117.52 193.01 -1.92%
EPS 44.74 47.01 43.73 36.23 28.16 23.53 42.34 0.92%
DPS 32.00 28.00 24.58 18.00 16.00 0.00 0.05 193.41%
NAPS 2.5256 2.4514 2.0513 1.832 1.65 1.572 2.1425 2.77%
Adjusted Per Share Value based on latest NOSH - 67,724
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 61.13 64.20 60.86 47.56 45.55 40.00 40.71 7.00%
EPS 15.92 16.77 15.53 12.52 9.65 8.01 8.93 10.11%
DPS 11.41 9.95 8.73 6.15 5.44 0.00 0.01 223.08%
NAPS 0.8988 0.8743 0.7284 0.6331 0.5657 0.5351 0.4519 12.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 - - - - - - -
Price 5.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.07 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.29 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 5.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 29/11/04 27/11/03 10/12/02 26/11/01 30/11/00 -
Price 5.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.85 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.78 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 5.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 0.00 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