[ASIAFLE] YoY TTM Result on 31-Mar-2020 [#4]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

30-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

31-Mar-2020 [#4]

Profit Trend

QoQ- -11.34%

YoY- -22.83%

Quarter Report

AFC - FY2020 4Q QR.pdf

Latest QR

Upcoming QR

ASIAFLE's Result

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	317,565	323,018	258,100	293,370	327,788	351,814	350,324	-1.62%
YoY %	-1.69%	25.15%	-12.02%	-10.50%	-6.83%	0.43%	-	-
Horiz. %	90.65%	92.21%	73.67%	83.74%	93.57%	100.43%	100.00%	-
PBT	43,820	51,493	51,360	44,708	54,567	71,369	70,846	-7.69%
YoY %	-14.90%	0.26%	14.88%	-18.07%	-23.54%	0.74%	-	-
Horiz. %	61.85%	72.68%	72.50%	63.11%	77.02%	100.74%	100.00%	-
Tax	-12,108	-8,121	-4,748	-7,843	-6,731	-12,072	-14,782	-3.26%
YoY %	-49.09%	-71.04%	39.46%	-16.52%	44.24%	18.33%	-	-
Horiz. %	81.91%	54.94%	32.12%	53.06%	45.54%	81.67%	100.00%	-
NP	31,712	43,372	46,612	36,865	47,836	59,297	56,064	-9.05%
YoY %	-26.88%	-6.95%	26.44%	-22.93%	-19.33%	5.77%	-	-
Horiz. %	56.56%	77.36%	83.14%	65.76%	85.32%	105.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,633	43,400	46,625	36,859	47,765	59,148	55,921	-9.05%
YoY %	-27.11%	-6.92%	26.50%	-22.83%	-19.24%	5.77%	-	-
Horiz. %	56.57%	77.61%	83.38%	65.91%	85.42%	105.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.63%	15.77%	9.24%	17.54%	12.34%	16.91%	20.86%	-
YoY %	75.21%	70.67%	-47.32%	42.14%	-27.03%	-18.94%	-	-
Horiz. %	132.45%	75.60%	44.30%	84.08%	59.16%	81.06%	100.00%	-
Total Cost	285,853	279,646	211,488	256,505	279,952	292,517	294,260	-0.48%
YoY %	2.22%	32.23%	-17.55%	-8.38%	-4.30%	-0.59%	-	-
Horiz. %	97.14%	95.03%	71.87%	87.17%	95.14%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,141	716,596	679,669	626,130	598,925	585,156	552,597	5.17%
YoY %	4.40%	5.43%	8.55%	4.54%	2.35%	5.89%	-	-
Horiz. %	135.39%	129.68%	123.00%	113.31%	108.38%	105.89%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	6,818	3,895	2,921	-	27,266	29,214	30,805	-22.21%
YoY %	75.04%	33.34%	0.00%	-	-6.67%	-5.16%	-	-
Horiz. %	22.13%	12.64%	9.48%	-	88.51%	94.84%	100.00%	-
Div Payout %	21.55%	8.98%	6.27%	-	57.08%	49.39%	55.09%	-
YoY %	139.98%	43.22%	0.00%	-	15.57%	-10.35%	-	-
Horiz. %	39.12%	16.30%	11.38%	-	103.61%	89.65%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	748,141	716,596	679,669	626,130	598,925	585,156	552,597	5.17%
YoY %	4.40%	5.43%	8.55%	4.54%	2.35%	5.89%	-	-
Horiz. %	135.39%	129.68%	123.00%	113.31%	108.38%	105.89%	100.00%	-
NOSH	194,813	194,759	194,759	194,760	194,760	194,760	194,759	0.00%
YoY %	0.03%	0.00%	-0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.03%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	9.99%	13.43%	18.06%	12.57%	14.59%	16.85%	16.00%	-
YoY %	-25.61%	-25.64%	43.68%	-13.85%	-13.41%	5.31%	-	-
Horiz. %	62.44%	83.94%	112.87%	78.56%	91.19%	105.31%	100.00%	-
ROE	4.23%	6.06%	6.86%	5.89%	7.98%	10.11%	10.12%	-
YoY %	-30.20%	-11.66%	16.47%	-26.19%	-21.07%	-0.10%	-	-
Horiz. %	41.80%	59.88%	67.79%	58.20%	78.85%	99.90%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	163.01	165.86	132.52	150.63	168.30	180.64	181.64	-1.78%
YoY %	-1.72%	25.16%	-12.02%	-10.50%	-6.83%	-0.55%	-	-
Horiz. %	89.74%	91.31%	72.96%	82.93%	92.66%	99.45%	100.00%	-
EPS	16.24	22.28	23.94	18.93	24.53	30.37	28.99	-9.20%
YoY %	-27.11%	-6.93%	26.47%	-22.83%	-19.23%	4.76%	-	-
Horiz. %	56.02%	76.85%	82.58%	65.30%	84.62%	104.76%	100.00%	-
DPS	3.50	2.00	1.50	0.00	14.00	15.00	16.00	-22.36%
YoY %	75.00%	33.33%	0.00%	0.00%	-6.67%	-6.25%	-	-
Horiz. %	21.88%	12.50%	9.38%	0.00%	87.50%	93.75%	100.00%	-
NAPS	3.8403	3.6794	3.4898	3.2149	3.0752	3.0045	2.8651	5.00%
YoY %	4.37%	5.43%	8.55%	4.54%	2.35%	4.87%	-	-
Horiz. %	134.04%	128.42%	121.80%	112.21%	107.33%	104.87%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 194,760
RPS	162.04	164.82	131.70	149.70	167.26	179.52	178.76	-1.62%
YoY %	-1.69%	25.15%	-12.02%	-10.50%	-6.83%	0.43%	-	-
Horiz. %	90.65%	92.20%	73.67%	83.74%	93.57%	100.43%	100.00%	-
EPS	16.14	22.15	23.79	18.81	24.37	30.18	28.53	-9.05%
YoY %	-27.13%	-6.89%	26.48%	-22.81%	-19.25%	5.78%	-	-
Horiz. %	56.57%	77.64%	83.39%	65.93%	85.42%	105.78%	100.00%	-
DPS	3.48	1.99	1.49	0.00	13.91	14.91	15.72	-22.21%
YoY %	74.87%	33.56%	0.00%	0.00%	-6.71%	-5.15%	-	-
Horiz. %	22.14%	12.66%	9.48%	0.00%	88.49%	94.85%	100.00%	-
NAPS	3.8175	3.6565	3.4681	3.1949	3.0561	2.9858	2.8197	5.17%
YoY %	4.40%	5.43%	8.55%	4.54%	2.35%	5.89%	-	-
Horiz. %	135.39%	129.68%	123.00%	113.31%	108.38%	105.89%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.75	2.05	2.32	1.54	2.55	2.67	3.45	-
P/RPS	1.07	1.24	1.75	1.02	1.52	1.48	1.90	-9.12%
YoY %	-13.71%	-29.14%	71.57%	-32.89%	2.70%	-22.11%	-	-
Horiz. %	56.32%	65.26%	92.11%	53.68%	80.00%	77.89%	100.00%	-
P/EPS	10.78	9.20	9.69	8.14	10.40	8.79	11.90	-1.63%
YoY %	17.17%	-5.06%	19.04%	-21.73%	18.32%	-26.13%	-	-
Horiz. %	90.59%	77.31%	81.43%	68.40%	87.39%	73.87%	100.00%	-
EY	9.28	10.87	10.32	12.29	9.62	11.37	8.40	1.67%
YoY %	-14.63%	5.33%	-16.03%	27.75%	-15.39%	35.36%	-	-
Horiz. %	110.48%	129.40%	122.86%	146.31%	114.52%	135.36%	100.00%	-
DY	2.00	0.98	0.65	0.00	5.49	5.62	4.64	-13.08%
YoY %	104.08%	50.77%	0.00%	0.00%	-2.31%	21.12%	-	-
Horiz. %	43.10%	21.12%	14.01%	0.00%	118.32%	121.12%	100.00%	-
P/NAPS	0.46	0.56	0.66	0.48	0.83	0.89	1.20	-14.76%
YoY %	-17.86%	-15.15%	37.50%	-42.17%	-6.74%	-25.83%	-	-
Horiz. %	38.33%	46.67%	55.00%	40.00%	69.17%	74.17%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	30/05/22	28/05/21	30/06/20	31/05/19	31/05/18	31/05/17	-
Price	1.71	2.01	2.26	1.79	2.34	2.70	3.35	-
P/RPS	1.05	1.21	1.71	1.19	1.39	1.49	1.84	-8.92%
YoY %	-13.22%	-29.24%	43.70%	-14.39%	-6.71%	-19.02%	-	-
Horiz. %	57.07%	65.76%	92.93%	64.67%	75.54%	80.98%	100.00%	-
P/EPS	10.53	9.02	9.44	9.46	9.54	8.89	11.55	-1.52%
YoY %	16.74%	-4.45%	-0.21%	-0.84%	7.31%	-23.03%	-	-
Horiz. %	91.17%	78.10%	81.73%	81.90%	82.60%	76.97%	100.00%	-
EY	9.50	11.09	10.59	10.57	10.48	11.25	8.65	1.57%
YoY %	-14.34%	4.72%	0.19%	0.86%	-6.84%	30.06%	-	-
Horiz. %	109.83%	128.21%	122.43%	122.20%	121.16%	130.06%	100.00%	-
DY	2.05	1.00	0.66	0.00	5.98	5.56	4.78	-13.15%
YoY %	105.00%	51.52%	0.00%	0.00%	7.55%	16.32%	-	-
Horiz. %	42.89%	20.92%	13.81%	0.00%	125.10%	116.32%	100.00%	-
P/NAPS	0.45	0.55	0.65	0.56	0.76	0.90	1.17	-14.71%
YoY %	-18.18%	-15.38%	16.07%	-26.32%	-15.56%	-23.08%	-	-
Horiz. %	38.46%	47.01%	55.56%	47.86%	64.96%	76.92%	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