[ASIAFLE] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -34.83%
YoY- 38.31%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 248,800 299,323 308,340 314,648 339,104 208,416 173,826 27.03%
PBT 75,544 75,983 76,446 59,790 68,472 49,262 48,374 34.64%
Tax -12,808 349 -2,316 -3,726 17,556 -8,545 -8,228 34.35%
NP 62,736 76,332 74,130 56,064 86,028 40,717 40,146 34.70%
-
NP to SH 62,736 76,332 74,130 56,064 86,028 40,717 40,146 34.70%
-
Tax Rate 16.95% -0.46% 3.03% 6.23% -25.64% 17.35% 17.01% -
Total Cost 186,064 222,991 234,209 258,584 253,076 167,699 133,680 24.68%
-
Net Worth 297,745 280,173 259,945 240,339 247,330 221,754 212,870 25.09%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 28,418 15,150 - - 27,988 9,428 -
Div Payout % - 37.23% 20.44% - - 68.74% 23.49% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 297,745 280,173 259,945 240,339 247,330 221,754 212,870 25.09%
NOSH 113,982 113,674 113,627 113,581 113,433 111,952 70,713 37.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 25.22% 25.50% 24.04% 17.82% 25.37% 19.54% 23.10% -
ROE 21.07% 27.24% 28.52% 23.33% 34.78% 18.36% 18.86% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 218.28 263.32 271.36 277.02 298.95 186.17 245.82 -7.62%
EPS 55.04 67.15 65.24 49.36 75.84 36.37 56.77 -2.04%
DPS 0.00 25.00 13.33 0.00 0.00 25.00 13.33 -
NAPS 2.6122 2.4647 2.2877 2.116 2.1804 1.9808 3.0103 -9.03%
Adjusted Per Share Value based on latest NOSH - 113,478
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 127.21 153.04 157.65 160.88 173.38 106.56 88.88 27.03%
EPS 32.08 39.03 37.90 28.66 43.99 20.82 20.53 34.69%
DPS 0.00 14.53 7.75 0.00 0.00 14.31 4.82 -
NAPS 1.5223 1.4325 1.3291 1.2288 1.2646 1.1338 1.0884 25.09%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.15 4.52 4.70 4.88 5.10 5.05 5.70 -
P/RPS 2.36 1.72 1.73 1.76 1.71 2.71 2.32 1.14%
P/EPS 9.36 6.73 7.20 9.89 6.72 13.89 10.04 -4.57%
EY 10.69 14.86 13.88 10.11 14.87 7.20 9.96 4.83%
DY 0.00 5.53 2.84 0.00 0.00 4.95 2.34 -
P/NAPS 1.97 1.83 2.05 2.31 2.34 2.55 1.89 2.80%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 5.10 4.96 4.52 4.88 4.78 5.50 4.98 -
P/RPS 2.34 1.88 1.67 1.76 1.60 2.95 2.03 9.94%
P/EPS 9.27 7.39 6.93 9.89 6.30 15.12 8.77 3.76%
EY 10.79 13.54 14.43 10.11 15.87 6.61 11.40 -3.60%
DY 0.00 5.04 2.95 0.00 0.00 4.55 2.68 -
P/NAPS 1.95 2.01 1.98 2.31 2.19 2.78 1.65 11.79%

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