[ASIAFLE] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 21.62%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 323,384 322,305 325,714 344,816 276,313 253,632 226,236 26.86%
PBT 56,126 59,100 62,762 77,648 57,204 58,105 52,916 4.00%
Tax -12,886 -12,605 -13,728 -18,392 -8,481 -7,778 -7,550 42.77%
NP 43,240 46,494 49,034 59,256 48,723 50,326 45,366 -3.14%
-
NP to SH 42,891 46,494 49,034 59,256 48,723 50,326 45,366 -3.66%
-
Tax Rate 22.96% 21.33% 21.87% 23.69% 14.83% 13.39% 14.27% -
Total Cost 280,144 275,810 276,680 285,560 227,590 203,305 180,870 33.83%
-
Net Worth 384,861 379,588 378,931 384,701 368,605 359,600 355,787 5.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 23,731 12,345 - - 24,835 12,316 - -
Div Payout % 55.33% 26.55% - - 50.97% 24.47% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 384,861 379,588 378,931 384,701 368,605 359,600 355,787 5.37%
NOSH 115,765 115,735 115,700 115,644 115,514 115,471 115,448 0.18%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.37% 14.43% 15.05% 17.18% 17.63% 19.84% 20.05% -
ROE 11.14% 12.25% 12.94% 15.40% 13.22% 14.00% 12.75% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 279.34 278.49 281.51 298.17 239.20 219.65 195.96 26.63%
EPS 37.05 40.17 42.38 51.24 42.18 43.59 39.30 -3.85%
DPS 20.50 10.67 0.00 0.00 21.50 10.67 0.00 -
NAPS 3.3245 3.2798 3.2751 3.3266 3.191 3.1142 3.0818 5.17%
Adjusted Per Share Value based on latest NOSH - 115,644
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 165.01 164.46 166.20 175.95 140.99 129.42 115.44 26.86%
EPS 21.89 23.72 25.02 30.24 24.86 25.68 23.15 -3.65%
DPS 12.11 6.30 0.00 0.00 12.67 6.28 0.00 -
NAPS 1.9638 1.9369 1.9335 1.963 1.8809 1.8349 1.8154 5.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.44 3.58 3.72 3.50 3.95 3.56 3.50 -
P/RPS 1.23 1.29 1.32 1.17 1.65 1.62 1.79 -22.11%
P/EPS 9.28 8.91 8.78 6.83 9.36 8.17 8.91 2.74%
EY 10.77 11.22 11.39 14.64 10.68 12.24 11.23 -2.74%
DY 5.96 2.98 0.00 0.00 5.44 3.00 0.00 -
P/NAPS 1.03 1.09 1.14 1.05 1.24 1.14 1.14 -6.53%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 3.65 3.43 3.60 3.63 3.45 3.75 3.55 -
P/RPS 1.31 1.23 1.28 1.22 1.44 1.71 1.81 -19.37%
P/EPS 9.85 8.54 8.49 7.08 8.18 8.60 9.03 5.96%
EY 10.15 11.71 11.77 14.12 12.23 11.62 11.07 -5.61%
DY 5.62 3.11 0.00 0.00 6.23 2.84 0.00 -
P/NAPS 1.10 1.05 1.10 1.09 1.08 1.20 1.15 -2.91%

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