[ASIAFLE] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 10.35%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 357,126 393,366 392,723 341,436 327,818 255,720 254,293 5.81%
PBT 72,925 93,252 66,343 69,978 57,950 58,700 56,158 4.44%
Tax -16,053 -20,641 -14,601 -15,513 -12,101 -8,360 -6,699 15.66%
NP 56,872 72,611 51,742 54,465 45,849 50,340 49,459 2.35%
-
NP to SH 56,687 72,493 51,692 54,113 45,849 50,340 49,459 2.29%
-
Tax Rate 22.01% 22.13% 22.01% 22.17% 20.88% 14.24% 11.93% -
Total Cost 300,254 320,755 340,981 286,971 281,969 205,380 204,834 6.57%
-
Net Worth 545,342 513,810 353,969 420,055 379,524 359,685 330,357 8.70%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 30,617 30,402 22,753 24,918 24,855 23,606 18,278 8.96%
Div Payout % 54.01% 41.94% 44.02% 46.05% 54.21% 46.89% 36.96% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 545,342 513,810 353,969 420,055 379,524 359,685 330,357 8.70%
NOSH 192,232 190,787 118,047 116,015 115,715 115,498 114,954 8.93%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.92% 18.46% 13.18% 15.95% 13.99% 19.69% 19.45% -
ROE 10.39% 14.11% 14.60% 12.88% 12.08% 14.00% 14.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 185.78 206.18 332.85 294.30 283.30 221.41 221.21 -2.86%
EPS 29.49 38.00 43.81 46.64 39.62 43.58 43.02 -6.09%
DPS 16.00 16.00 19.50 21.50 21.50 20.50 16.00 0.00%
NAPS 2.8369 2.6931 3.00 3.6207 3.2798 3.1142 2.8738 -0.21%
Adjusted Per Share Value based on latest NOSH - 116,015
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 182.23 200.72 200.39 174.22 167.28 130.49 129.76 5.81%
EPS 28.93 36.99 26.38 27.61 23.40 25.69 25.24 2.29%
DPS 15.62 15.51 11.61 12.71 12.68 12.05 9.33 8.95%
NAPS 2.7827 2.6218 1.8062 2.1434 1.9366 1.8354 1.6857 8.70%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.51 4.58 6.80 4.37 3.58 3.56 4.50 -
P/RPS 1.89 2.22 2.04 1.48 1.26 1.61 2.03 -1.18%
P/EPS 11.90 12.05 15.52 9.37 9.04 8.17 10.46 2.17%
EY 8.40 8.30 6.44 10.67 11.07 12.24 9.56 -2.13%
DY 4.56 3.49 2.87 4.92 6.01 5.76 3.56 4.20%
P/NAPS 1.24 1.70 2.27 1.21 1.09 1.14 1.57 -3.85%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 3.50 4.95 4.09 6.14 3.43 3.75 4.38 -
P/RPS 1.88 2.40 1.23 2.09 1.21 1.69 1.98 -0.85%
P/EPS 11.87 13.03 9.34 13.16 8.66 8.60 10.18 2.59%
EY 8.43 7.68 10.71 7.60 11.55 11.62 9.82 -2.50%
DY 4.57 3.23 4.77 3.50 6.27 5.47 3.65 3.81%
P/NAPS 1.23 1.84 1.36 1.70 1.05 1.20 1.52 -3.46%

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