[ASIAFLE] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 3.89%
YoY- 33.5%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 117,776 107,408 99,537 94,298 91,344 90,836 88,988 20.56%
PBT 37,352 35,347 34,508 33,350 33,836 27,923 27,053 24.01%
Tax -6,920 -7,282 -7,060 -6,610 -8,096 -6,741 -6,406 5.28%
NP 30,432 28,065 27,448 26,740 25,740 21,182 20,646 29.54%
-
NP to SH 30,432 28,065 27,448 26,740 25,740 21,182 20,646 29.54%
-
Tax Rate 18.53% 20.60% 20.46% 19.82% 23.93% 24.14% 23.68% -
Total Cost 87,344 79,343 72,089 67,558 65,604 69,654 68,341 17.78%
-
Net Worth 144,774 134,916 126,979 123,956 124,529 116,808 116,339 15.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 17,097 9,073 - - 12,050 4,488 -
Div Payout % - 60.92% 33.06% - - 56.89% 21.74% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 144,774 134,916 126,979 123,956 124,529 116,808 116,339 15.70%
NOSH 69,479 68,388 68,052 67,661 67,594 66,946 67,326 2.12%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.84% 26.13% 27.58% 28.36% 28.18% 23.32% 23.20% -
ROE 21.02% 20.80% 21.62% 21.57% 20.67% 18.13% 17.75% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 169.51 157.06 146.26 139.37 135.14 135.68 132.17 18.06%
EPS 43.80 41.04 40.33 39.52 38.08 31.64 30.67 26.84%
DPS 0.00 25.00 13.33 0.00 0.00 18.00 6.67 -
NAPS 2.0837 1.9728 1.8659 1.832 1.8423 1.7448 1.728 13.30%
Adjusted Per Share Value based on latest NOSH - 67,724
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.22 54.92 50.89 48.21 46.70 46.44 45.50 20.56%
EPS 15.56 14.35 14.03 13.67 13.16 10.83 10.56 29.51%
DPS 0.00 8.74 4.64 0.00 0.00 6.16 2.29 -
NAPS 0.7402 0.6898 0.6492 0.6338 0.6367 0.5972 0.5948 15.71%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 02/09/04 31/05/04 26/02/04 27/11/03 30/08/03 30/05/03 28/02/03 -
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