[ASIAFLE] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -0.17%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 278,055 155,561 119,799 125,815 119,275 93,205 89,272 20.82%
PBT 54,481 43,960 38,215 42,460 37,599 31,321 24,791 14.00%
Tax -6,000 -7,856 -7,008 -9,603 -7,167 -6,784 -5,872 0.35%
NP 48,481 36,104 31,207 32,857 30,432 24,537 18,919 16.96%
-
NP to SH 48,481 36,104 31,207 32,857 30,432 24,537 18,919 16.96%
-
Tax Rate 11.01% 17.87% 18.34% 22.62% 19.06% 21.66% 23.69% -
Total Cost 229,574 119,457 88,592 92,958 88,843 68,668 70,353 21.76%
-
Net Worth 240,119 189,031 176,152 171,343 142,747 124,071 110,868 13.73%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 23,805 22,272 22,356 19,502 17,104 12,060 10,660 14.31%
Div Payout % 49.10% 61.69% 71.64% 59.36% 56.21% 49.15% 56.35% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 240,119 189,031 176,152 171,343 142,747 124,071 110,868 13.73%
NOSH 113,478 68,621 69,746 69,896 69,589 67,724 67,192 9.11%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.44% 23.21% 26.05% 26.12% 25.51% 26.33% 21.19% -
ROE 20.19% 19.10% 17.72% 19.18% 21.32% 19.78% 17.06% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 245.03 226.69 171.76 180.00 171.40 137.62 132.86 10.72%
EPS 42.72 52.61 44.74 47.01 43.73 36.23 28.16 7.18%
DPS 20.98 32.00 32.00 28.00 24.58 18.00 16.00 4.61%
NAPS 2.116 2.7547 2.5256 2.4514 2.0513 1.832 1.65 4.22%
Adjusted Per Share Value based on latest NOSH - 69,896
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 141.88 79.38 61.13 64.20 60.86 47.56 45.55 20.82%
EPS 24.74 18.42 15.92 16.77 15.53 12.52 9.65 16.97%
DPS 12.15 11.36 11.41 9.95 8.73 6.15 5.44 14.31%
NAPS 1.2253 0.9646 0.8989 0.8743 0.7284 0.6331 0.5657 13.73%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 - - - - -
Price 4.88 6.70 5.40 0.00 0.00 0.00 0.00 -
P/RPS 1.99 2.96 3.14 0.00 0.00 0.00 0.00 -
P/EPS 11.42 12.73 12.07 0.00 0.00 0.00 0.00 -
EY 8.75 7.85 8.29 0.00 0.00 0.00 0.00 -
DY 4.30 4.78 5.93 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.43 2.14 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 29/11/04 27/11/03 10/12/02 -
Price 4.88 8.70 5.75 0.00 0.00 0.00 0.00 -
P/RPS 1.99 3.84 3.35 0.00 0.00 0.00 0.00 -
P/EPS 11.42 16.54 12.85 0.00 0.00 0.00 0.00 -
EY 8.75 6.05 7.78 0.00 0.00 0.00 0.00 -
DY 4.30 3.68 5.57 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 3.16 2.28 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