[ASIAFLE] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 1.85%
YoY- 17.93%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 164,683 125,417 123,845 121,686 98,703 91,161 78,506 13.13%
PBT 45,656 38,391 41,958 38,628 33,514 25,977 20,929 13.87%
Tax -8,254 -6,541 -8,980 -7,632 -7,231 -6,387 -5,157 8.15%
NP 37,402 31,850 32,978 30,996 26,283 19,590 15,772 15.47%
-
NP to SH 37,402 31,850 32,978 30,996 26,283 19,590 15,772 15.47%
-
Tax Rate 18.08% 17.04% 21.40% 19.76% 21.58% 24.59% 24.64% -
Total Cost 127,281 93,567 90,867 90,690 72,420 71,571 62,734 12.50%
-
Net Worth 212,993 178,587 164,090 145,542 128,476 116,405 102,938 12.87%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 20,978 22,342 20,920 17,184 15,578 11,362 2,666 41.00%
Div Payout % 56.09% 70.15% 63.44% 55.44% 59.27% 58.00% 16.90% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 212,993 178,587 164,090 145,542 128,476 116,405 102,938 12.87%
NOSH 70,754 69,746 69,858 69,650 68,854 67,364 66,652 0.99%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 22.71% 25.40% 26.63% 25.47% 26.63% 21.49% 20.09% -
ROE 17.56% 17.83% 20.10% 21.30% 20.46% 16.83% 15.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 232.75 179.82 177.28 174.71 143.35 135.32 117.78 12.01%
EPS 52.86 45.67 47.21 44.50 38.17 29.08 23.66 14.32%
DPS 29.65 32.00 30.00 24.67 22.62 17.00 4.00 39.61%
NAPS 3.0103 2.5605 2.3489 2.0896 1.8659 1.728 1.5444 11.75%
Adjusted Per Share Value based on latest NOSH - 69,650
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 84.03 64.00 63.19 62.09 50.36 46.52 40.06 13.13%
EPS 19.08 16.25 16.83 15.82 13.41 10.00 8.05 15.46%
DPS 10.70 11.40 10.68 8.77 7.95 5.80 1.36 41.00%
NAPS 1.0868 0.9113 0.8373 0.7426 0.6556 0.594 0.5253 12.87%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 - - - - - -
Price 5.70 5.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.45 3.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.78 12.37 0.00 0.00 0.00 0.00 0.00 -
EY 9.27 8.08 0.00 0.00 0.00 0.00 0.00 -
DY 5.20 5.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.21 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 28/02/02 -
Price 4.98 5.45 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.14 3.03 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.42 11.93 0.00 0.00 0.00 0.00 0.00 -
EY 10.61 8.38 0.00 0.00 0.00 0.00 0.00 -
DY 5.95 5.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.13 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