[ASIAFLE] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 54.72%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 365,879 346,374 332,648 332,528 323,384 322,305 325,714 8.06%
PBT 76,580 77,569 76,952 82,180 56,126 59,100 62,762 14.19%
Tax -16,030 -16,108 -15,632 -15,324 -12,886 -12,605 -13,728 10.89%
NP 60,550 61,461 61,320 66,856 43,240 46,494 49,034 15.11%
-
NP to SH 60,527 61,457 61,326 66,360 42,891 46,494 49,034 15.08%
-
Tax Rate 20.93% 20.77% 20.31% 18.65% 22.96% 21.33% 21.87% -
Total Cost 305,329 284,913 271,328 265,672 280,144 275,810 276,680 6.79%
-
Net Worth 271,614 419,740 410,678 405,226 384,861 379,588 378,931 -19.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 26,103 13,911 - - 23,731 12,345 - -
Div Payout % 43.13% 22.64% - - 55.33% 26.55% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 271,614 419,740 410,678 405,226 384,861 379,588 378,931 -19.92%
NOSH 116,014 115,928 115,840 115,851 115,765 115,735 115,700 0.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.55% 17.74% 18.43% 20.11% 13.37% 14.43% 15.05% -
ROE 22.28% 14.64% 14.93% 16.38% 11.14% 12.25% 12.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 315.37 298.78 287.16 287.03 279.34 278.49 281.51 7.87%
EPS 32.58 53.01 52.94 57.28 37.05 40.17 42.38 -16.09%
DPS 22.50 12.00 0.00 0.00 20.50 10.67 0.00 -
NAPS 2.3412 3.6207 3.5452 3.4978 3.3245 3.2798 3.2751 -20.06%
Adjusted Per Share Value based on latest NOSH - 115,851
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 187.07 177.10 170.08 170.02 165.34 164.79 166.53 8.07%
EPS 30.95 31.42 31.36 33.93 21.93 23.77 25.07 15.09%
DPS 13.35 7.11 0.00 0.00 12.13 6.31 0.00 -
NAPS 1.3887 2.1461 2.0997 2.0719 1.9678 1.9408 1.9374 -19.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.18 4.37 3.86 3.45 3.44 3.58 3.72 -
P/RPS 2.28 1.46 1.34 1.20 1.23 1.29 1.32 44.00%
P/EPS 13.76 8.24 7.29 6.02 9.28 8.91 8.78 34.95%
EY 7.27 12.13 13.72 16.60 10.77 11.22 11.39 -25.88%
DY 3.13 2.75 0.00 0.00 5.96 2.98 0.00 -
P/NAPS 3.07 1.21 1.09 0.99 1.03 1.09 1.14 93.67%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 6.96 6.14 4.28 3.64 3.65 3.43 3.60 -
P/RPS 2.21 2.05 1.49 1.27 1.31 1.23 1.28 43.96%
P/EPS 13.34 11.58 8.08 6.35 9.85 8.54 8.49 35.19%
EY 7.50 8.63 12.37 15.74 10.15 11.71 11.77 -25.97%
DY 3.23 1.95 0.00 0.00 5.62 3.11 0.00 -
P/NAPS 2.97 1.70 1.21 1.04 1.10 1.05 1.10 94.01%

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