[ASIAFLE] YoY TTM Result on 30-Sep-2017 [#2]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

30-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Sep-2017 [#2]

Profit Trend

QoQ- 10.88%

YoY- 7.01%

Quarter Report

KLSE - 30 09 2017.pdf

Latest QR

Upcoming QR

ASIAFLE's Result

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	253,724	311,049	340,854	356,995	367,672	385,188	395,898	-7.14%
YoY %	-18.43%	-8.74%	-4.52%	-2.90%	-4.55%	-2.71%	-	-
Horiz. %	64.09%	78.57%	86.10%	90.17%	92.87%	97.29%	100.00%	-
PBT	39,286	45,135	65,014	77,072	76,557	84,119	71,118	-9.40%
YoY %	-12.96%	-30.58%	-15.65%	0.67%	-8.99%	18.28%	-	-
Horiz. %	55.24%	63.46%	91.42%	108.37%	107.65%	118.28%	100.00%	-
Tax	-5,932	-4,239	-11,103	-14,759	-18,240	-18,441	-15,456	-14.73%
YoY %	-39.94%	61.82%	24.77%	19.08%	1.09%	-19.31%	-	-
Horiz. %	38.38%	27.43%	71.84%	95.49%	118.01%	119.31%	100.00%	-
NP	33,354	40,896	53,911	62,313	58,317	65,678	55,662	-8.17%
YoY %	-18.44%	-24.14%	-13.48%	6.85%	-11.21%	17.99%	-	-
Horiz. %	59.92%	73.47%	96.85%	111.95%	104.77%	117.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,392	40,849	53,757	62,221	58,147	65,586	55,618	-8.14%
YoY %	-18.26%	-24.01%	-13.60%	7.01%	-11.34%	17.92%	-	-
Horiz. %	60.04%	73.45%	96.65%	111.87%	104.55%	117.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.10%	9.39%	17.08%	19.15%	23.83%	21.92%	21.73%	-
YoY %	60.81%	-45.02%	-10.81%	-19.64%	8.71%	0.87%	-	-
Horiz. %	69.49%	43.21%	78.60%	88.13%	109.66%	100.87%	100.00%	-
Total Cost	220,370	270,153	286,943	294,682	309,355	319,510	340,236	-6.97%
YoY %	-18.43%	-5.85%	-2.63%	-4.74%	-3.18%	-6.09%	-	-
Horiz. %	64.77%	79.40%	84.34%	86.61%	90.92%	93.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	641,867	599,857	595,595	577,716	531,876	515,886	353,097	10.46%
YoY %	7.00%	0.72%	3.09%	8.62%	3.10%	46.10%	-	-
Horiz. %	181.78%	169.88%	168.68%	163.61%	150.63%	146.10%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	21,423	29,214	30,890	36,283	24,126	26,115	-
YoY %	-	-26.67%	-5.43%	-14.86%	50.39%	-7.62%	-	-
Horiz. %	-	82.03%	111.87%	118.28%	138.94%	92.38%	100.00%	-
Div Payout %	-	52.45%	54.34%	49.65%	62.40%	36.79%	46.96%	-
YoY %	-	-3.48%	9.45%	-20.43%	69.61%	-21.66%	-	-
Horiz. %	-	111.69%	115.72%	105.73%	132.88%	78.34%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	641,867	599,857	595,595	577,716	531,876	515,886	353,097	10.46%
YoY %	7.00%	0.72%	3.09%	8.62%	3.10%	46.10%	-	-
Horiz. %	181.78%	169.88%	168.68%	163.61%	150.63%	146.10%	100.00%	-
NOSH	194,759	194,760	194,760	194,760	192,249	190,561	117,699	8.74%
YoY %	-0.00%	0.00%	0.00%	1.31%	0.89%	61.91%	-	-
Horiz. %	165.47%	165.47%	165.47%	165.47%	163.34%	161.91%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	13.15%	13.15%	15.82%	17.45%	15.86%	17.05%	14.06%	-
YoY %	0.00%	-16.88%	-9.34%	10.03%	-6.98%	21.27%	-	-
Horiz. %	93.53%	93.53%	112.52%	124.11%	112.80%	121.27%	100.00%	-
ROE	5.20%	6.81%	9.03%	10.77%	10.93%	12.71%	15.75%	-
YoY %	-23.64%	-24.58%	-16.16%	-1.46%	-14.00%	-19.30%	-	-
Horiz. %	33.02%	43.24%	57.33%	68.38%	69.40%	80.70%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	130.28	159.71	175.01	183.30	191.57	202.13	336.36	-14.60%
YoY %	-18.43%	-8.74%	-4.52%	-4.32%	-5.22%	-39.91%	-	-
Horiz. %	38.73%	47.48%	52.03%	54.50%	56.95%	60.09%	100.00%	-
EPS	17.15	20.97	27.60	31.95	30.30	34.42	47.25	-15.52%
YoY %	-18.22%	-24.02%	-13.62%	5.45%	-11.97%	-27.15%	-	-
Horiz. %	36.30%	44.38%	58.41%	67.62%	64.13%	72.85%	100.00%	-
DPS	0.00	11.00	15.00	16.00	19.00	12.66	22.50	-
YoY %	0.00%	-26.67%	-6.25%	-15.79%	50.08%	-43.73%	-	-
Horiz. %	0.00%	48.89%	66.67%	71.11%	84.44%	56.27%	100.00%	-
NAPS	3.2957	3.08	3.0581	2.9663	2.7712	2.7072	3.00	1.57%
YoY %	7.00%	0.72%	3.09%	7.04%	2.36%	-9.76%	-	-
Horiz. %	109.86%	102.67%	101.94%	98.88%	92.37%	90.24%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 194,760
RPS	129.47	158.72	173.92	182.16	187.61	196.55	202.01	-7.13%
YoY %	-18.43%	-8.74%	-4.52%	-2.90%	-4.55%	-2.70%	-	-
Horiz. %	64.09%	78.57%	86.09%	90.17%	92.87%	97.30%	100.00%	-
EPS	17.04	20.84	27.43	31.75	29.67	33.47	28.38	-8.14%
YoY %	-18.23%	-24.02%	-13.61%	7.01%	-11.35%	17.94%	-	-
Horiz. %	60.04%	73.43%	96.65%	111.87%	104.55%	117.94%	100.00%	-
DPS	0.00	10.93	14.91	15.76	18.51	12.31	13.33	-
YoY %	0.00%	-26.69%	-5.39%	-14.86%	50.37%	-7.65%	-	-
Horiz. %	0.00%	82.00%	111.85%	118.23%	138.86%	92.35%	100.00%	-
NAPS	3.2752	3.0608	3.0391	2.9479	2.714	2.6324	1.8017	10.46%
YoY %	7.00%	0.71%	3.09%	8.62%	3.10%	46.11%	-	-
Horiz. %	181.78%	169.88%	168.68%	163.62%	150.64%	146.11%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	1.82	2.43	2.65	3.15	3.71	3.60	7.10	-
P/RPS	1.40	1.52	1.51	1.72	1.94	1.78	2.11	-6.60%
YoY %	-7.89%	0.66%	-12.21%	-11.34%	8.99%	-15.64%	-	-
Horiz. %	66.35%	72.04%	71.56%	81.52%	91.94%	84.36%	100.00%	-
P/EPS	10.62	11.59	9.60	9.86	12.25	10.46	15.03	-5.61%
YoY %	-8.37%	20.73%	-2.64%	-19.51%	17.11%	-30.41%	-	-
Horiz. %	70.66%	77.11%	63.87%	65.60%	81.50%	69.59%	100.00%	-
EY	9.42	8.63	10.42	10.14	8.17	9.56	6.66	5.94%
YoY %	9.15%	-17.18%	2.76%	24.11%	-14.54%	43.54%	-	-
Horiz. %	141.44%	129.58%	156.46%	152.25%	122.67%	143.54%	100.00%	-
DY	0.00	4.53	5.66	5.08	5.12	3.52	3.17	-
YoY %	0.00%	-19.96%	11.42%	-0.78%	45.45%	11.04%	-	-
Horiz. %	0.00%	142.90%	178.55%	160.25%	161.51%	111.04%	100.00%	-
P/NAPS	0.55	0.79	0.87	1.06	1.34	1.33	2.37	-21.59%
YoY %	-30.38%	-9.20%	-17.92%	-20.90%	0.75%	-43.88%	-	-
Horiz. %	23.21%	33.33%	36.71%	44.73%	56.54%	56.12%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	29/11/19	30/11/18	30/11/17	30/11/16	01/12/15	28/11/14	-
Price	1.90	2.31	2.50	3.00	3.70	4.74	6.70	-
P/RPS	1.46	1.45	1.43	1.64	1.93	2.34	1.99	-5.02%
YoY %	0.69%	1.40%	-12.80%	-15.03%	-17.52%	17.59%	-	-
Horiz. %	73.37%	72.86%	71.86%	82.41%	96.98%	117.59%	100.00%	-
P/EPS	11.08	11.01	9.06	9.39	12.21	13.77	14.18	-4.02%
YoY %	0.64%	21.52%	-3.51%	-23.10%	-11.33%	-2.89%	-	-
Horiz. %	78.14%	77.64%	63.89%	66.22%	86.11%	97.11%	100.00%	-
EY	9.02	9.08	11.04	10.65	8.19	7.26	7.05	4.18%
YoY %	-0.66%	-17.75%	3.66%	30.04%	12.81%	2.98%	-	-
Horiz. %	127.94%	128.79%	156.60%	151.06%	116.17%	102.98%	100.00%	-
DY	0.00	4.76	6.00	5.33	5.14	2.67	3.36	-
YoY %	0.00%	-20.67%	12.57%	3.70%	92.51%	-20.54%	-	-
Horiz. %	0.00%	141.67%	178.57%	158.63%	152.98%	79.46%	100.00%	-
P/NAPS	0.58	0.75	0.82	1.01	1.34	1.75	2.23	-20.08%
YoY %	-22.67%	-8.54%	-18.81%	-24.63%	-23.43%	-21.52%	-	-
Horiz. %	26.01%	33.63%	36.77%	45.29%	60.09%	78.48%	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