[ASIAFLE] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 2.06%
YoY- -3.42%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 262,837 309,301 164,683 125,417 123,845 121,686 98,703 17.71%
PBT 71,631 70,316 45,656 38,391 41,958 38,628 33,514 13.48%
Tax -4,872 -4,111 -8,254 -6,541 -8,980 -7,632 -7,231 -6.36%
NP 66,759 66,205 37,402 31,850 32,978 30,996 26,283 16.79%
-
NP to SH 66,759 66,205 37,402 31,850 32,978 30,996 26,283 16.79%
-
Tax Rate 6.80% 5.85% 18.08% 17.04% 21.40% 19.76% 21.58% -
Total Cost 196,078 243,096 127,281 93,567 90,867 90,690 72,420 18.04%
-
Net Worth 310,451 260,159 212,993 178,587 164,090 145,542 128,476 15.82%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 17,051 28,102 20,978 22,342 20,920 17,184 15,578 1.51%
Div Payout % 25.54% 42.45% 56.09% 70.15% 63.44% 55.44% 59.27% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 310,451 260,159 212,993 178,587 164,090 145,542 128,476 15.82%
NOSH 114,270 113,721 70,754 69,746 69,858 69,650 68,854 8.80%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 25.40% 21.40% 22.71% 25.40% 26.63% 25.47% 26.63% -
ROE 21.50% 25.45% 17.56% 17.83% 20.10% 21.30% 20.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 230.01 271.98 232.75 179.82 177.28 174.71 143.35 8.19%
EPS 58.42 58.22 52.86 45.67 47.21 44.50 38.17 7.34%
DPS 15.00 25.00 29.65 32.00 30.00 24.67 22.62 -6.61%
NAPS 2.7168 2.2877 3.0103 2.5605 2.3489 2.0896 1.8659 6.45%
Adjusted Per Share Value based on latest NOSH - 69,746
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 134.12 157.83 84.03 64.00 63.19 62.09 50.37 17.71%
EPS 34.07 33.78 19.09 16.25 16.83 15.82 13.41 16.79%
DPS 8.70 14.34 10.70 11.40 10.68 8.77 7.95 1.51%
NAPS 1.5841 1.3275 1.0868 0.9113 0.8373 0.7427 0.6556 15.82%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 5.19 4.70 5.70 5.65 0.00 0.00 0.00 -
P/RPS 2.26 1.73 2.45 3.14 0.00 0.00 0.00 -
P/EPS 8.88 8.07 10.78 12.37 0.00 0.00 0.00 -
EY 11.26 12.39 9.27 8.08 0.00 0.00 0.00 -
DY 2.89 5.32 5.20 5.66 0.00 0.00 0.00 -
P/NAPS 1.91 2.05 1.89 2.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 -
Price 5.05 4.52 4.98 5.45 0.00 0.00 0.00 -
P/RPS 2.20 1.66 2.14 3.03 0.00 0.00 0.00 -
P/EPS 8.64 7.76 9.42 11.93 0.00 0.00 0.00 -
EY 11.57 12.88 10.61 8.38 0.00 0.00 0.00 -
DY 2.97 5.53 5.95 5.87 0.00 0.00 0.00 -
P/NAPS 1.86 1.98 1.65 2.13 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