[ASIAFLE] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 7.12%
YoY- 34.17%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 125,417 123,845 121,686 98,703 91,161 78,506 80,762 7.60%
PBT 38,391 41,958 38,628 33,514 25,977 20,929 23,982 8.15%
Tax -6,541 -8,980 -7,632 -7,231 -6,387 -5,157 -6,503 0.09%
NP 31,850 32,978 30,996 26,283 19,590 15,772 17,479 10.51%
-
NP to SH 31,850 32,978 30,996 26,283 19,590 15,772 17,479 10.51%
-
Tax Rate 17.04% 21.40% 19.76% 21.58% 24.59% 24.64% 27.12% -
Total Cost 93,567 90,867 90,690 72,420 71,571 62,734 63,283 6.73%
-
Net Worth 178,587 164,090 145,542 128,476 116,405 102,938 93,680 11.34%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 22,342 20,920 17,184 15,578 11,362 2,666 20 221.94%
Div Payout % 70.15% 63.44% 55.44% 59.27% 58.00% 16.90% 0.12% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 178,587 164,090 145,542 128,476 116,405 102,938 93,680 11.34%
NOSH 69,746 69,858 69,650 68,854 67,364 66,652 66,586 0.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.40% 26.63% 25.47% 26.63% 21.49% 20.09% 21.64% -
ROE 17.83% 20.10% 21.30% 20.46% 16.83% 15.32% 18.66% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 179.82 177.28 174.71 143.35 135.32 117.78 121.29 6.77%
EPS 45.67 47.21 44.50 38.17 29.08 23.66 26.25 9.66%
DPS 32.00 30.00 24.67 22.62 17.00 4.00 0.03 219.47%
NAPS 2.5605 2.3489 2.0896 1.8659 1.728 1.5444 1.4069 10.49%
Adjusted Per Share Value based on latest NOSH - 68,854
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.00 63.19 62.09 50.37 46.52 40.06 41.21 7.60%
EPS 16.25 16.83 15.82 13.41 10.00 8.05 8.92 10.50%
DPS 11.40 10.68 8.77 7.95 5.80 1.36 0.01 223.03%
NAPS 0.9113 0.8373 0.7427 0.6556 0.594 0.5253 0.478 11.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 5.65 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 12.37 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.08 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 5.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.93 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.38 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 5.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 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