[ASIAFLE] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 21.52%
YoY- 38.3%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 107,408 99,537 94,298 91,344 90,836 88,988 89,470 12.94%
PBT 35,347 34,508 33,350 33,836 27,923 27,053 26,554 20.98%
Tax -7,282 -7,060 -6,610 -8,096 -6,741 -6,406 -6,524 7.59%
NP 28,065 27,448 26,740 25,740 21,182 20,646 20,030 25.18%
-
NP to SH 28,065 27,448 26,740 25,740 21,182 20,646 20,030 25.18%
-
Tax Rate 20.60% 20.46% 19.82% 23.93% 24.14% 23.68% 24.57% -
Total Cost 79,343 72,089 67,558 65,604 69,654 68,341 69,440 9.28%
-
Net Worth 134,916 126,979 123,956 124,529 116,808 116,339 110,829 13.99%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 17,097 9,073 - - 12,050 4,488 - -
Div Payout % 60.92% 33.06% - - 56.89% 21.74% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 134,916 126,979 123,956 124,529 116,808 116,339 110,829 13.99%
NOSH 68,388 68,052 67,661 67,594 66,946 67,326 67,169 1.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 26.13% 27.58% 28.36% 28.18% 23.32% 23.20% 22.39% -
ROE 20.80% 21.62% 21.57% 20.67% 18.13% 17.75% 18.07% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 157.06 146.26 139.37 135.14 135.68 132.17 133.20 11.59%
EPS 41.04 40.33 39.52 38.08 31.64 30.67 29.82 23.70%
DPS 25.00 13.33 0.00 0.00 18.00 6.67 0.00 -
NAPS 1.9728 1.8659 1.832 1.8423 1.7448 1.728 1.65 12.63%
Adjusted Per Share Value based on latest NOSH - 67,594
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 54.81 50.79 48.12 46.61 46.35 45.41 45.65 12.95%
EPS 14.32 14.01 13.64 13.13 10.81 10.54 10.22 25.19%
DPS 8.72 4.63 0.00 0.00 6.15 2.29 0.00 -
NAPS 0.6884 0.6479 0.6325 0.6354 0.596 0.5936 0.5655 13.99%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 27/11/03 30/08/03 30/05/03 28/02/03 10/12/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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