[ASIAFLE] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 4.08%
YoY- 24.02%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 155,561 119,799 125,815 119,275 93,205 89,272 78,391 12.09%
PBT 43,960 38,215 42,460 37,599 31,321 24,791 21,222 12.89%
Tax -7,856 -7,008 -9,603 -7,167 -6,784 -5,872 -5,528 6.02%
NP 36,104 31,207 32,857 30,432 24,537 18,919 15,694 14.88%
-
NP to SH 36,104 31,207 32,857 30,432 24,537 18,919 15,694 14.88%
-
Tax Rate 17.87% 18.34% 22.62% 19.06% 21.66% 23.69% 26.05% -
Total Cost 119,457 88,592 92,958 88,843 68,668 70,353 62,697 11.33%
-
Net Worth 189,031 176,152 171,343 142,747 124,071 110,868 104,858 10.31%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 22,272 22,356 19,502 17,104 12,060 10,660 - -
Div Payout % 61.69% 71.64% 59.36% 56.21% 49.15% 56.35% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 189,031 176,152 171,343 142,747 124,071 110,868 104,858 10.31%
NOSH 68,621 69,746 69,896 69,589 67,724 67,192 66,703 0.47%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 23.21% 26.05% 26.12% 25.51% 26.33% 21.19% 20.02% -
ROE 19.10% 17.72% 19.18% 21.32% 19.78% 17.06% 14.97% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 226.69 171.76 180.00 171.40 137.62 132.86 117.52 11.56%
EPS 52.61 44.74 47.01 43.73 36.23 28.16 23.53 14.34%
DPS 32.00 32.00 28.00 24.58 18.00 16.00 0.00 -
NAPS 2.7547 2.5256 2.4514 2.0513 1.832 1.65 1.572 9.79%
Adjusted Per Share Value based on latest NOSH - 69,589
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 79.38 61.13 64.20 60.86 47.56 45.55 40.00 12.09%
EPS 18.42 15.92 16.77 15.53 12.52 9.65 8.01 14.88%
DPS 11.36 11.41 9.95 8.73 6.15 5.44 0.00 -
NAPS 0.9646 0.8989 0.8743 0.7284 0.6331 0.5657 0.5351 10.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 - - - - - -
Price 6.70 5.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.96 3.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.73 12.07 0.00 0.00 0.00 0.00 0.00 -
EY 7.85 8.29 0.00 0.00 0.00 0.00 0.00 -
DY 4.78 5.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.14 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 29/11/04 27/11/03 10/12/02 26/11/01 -
Price 8.70 5.75 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.84 3.35 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.54 12.85 0.00 0.00 0.00 0.00 0.00 -
EY 6.05 7.78 0.00 0.00 0.00 0.00 0.00 -
DY 3.68 5.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.28 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