[ASIAFLE] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -12.73%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 266,520 267,446 259,692 247,772 248,800 299,323 308,340 -9.28%
PBT 75,252 66,016 70,644 66,280 75,544 75,983 76,446 -1.04%
Tax -12,276 -8,327 -9,277 -11,528 -12,808 349 -2,316 204.93%
NP 62,976 57,689 61,366 54,752 62,736 76,332 74,130 -10.32%
-
NP to SH 62,976 57,689 54,624 54,752 62,736 76,332 74,130 -10.32%
-
Tax Rate 16.31% 12.61% 13.13% 17.39% 16.95% -0.46% 3.03% -
Total Cost 203,544 209,757 198,325 193,020 186,064 222,991 234,209 -8.95%
-
Net Worth 329,982 317,552 276,320 299,012 297,745 280,173 259,945 17.29%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 32,011 16,273 - - 28,418 15,150 -
Div Payout % - 55.49% 29.79% - - 37.23% 20.44% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 329,982 317,552 276,320 299,012 297,745 280,173 259,945 17.29%
NOSH 114,585 114,326 101,708 114,161 113,982 113,674 113,627 0.56%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 23.63% 21.57% 23.63% 22.10% 25.22% 25.50% 24.04% -
ROE 19.08% 18.17% 19.77% 18.31% 21.07% 27.24% 28.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 232.60 233.93 255.33 217.04 218.28 263.32 271.36 -9.79%
EPS 54.96 50.46 53.71 47.96 55.04 67.15 65.24 -10.82%
DPS 0.00 28.00 16.00 0.00 0.00 25.00 13.33 -
NAPS 2.8798 2.7776 2.7168 2.6192 2.6122 2.4647 2.2877 16.63%
Adjusted Per Share Value based on latest NOSH - 114,068
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 136.27 136.74 132.78 126.68 127.21 153.04 157.65 -9.28%
EPS 32.20 29.50 27.93 27.99 32.08 39.03 37.90 -10.32%
DPS 0.00 16.37 8.32 0.00 0.00 14.53 7.75 -
NAPS 1.6872 1.6236 1.4128 1.5288 1.5223 1.4325 1.3291 17.29%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.60 5.05 5.19 4.93 5.15 4.52 4.70 -
P/RPS 1.98 2.16 2.03 2.27 2.36 1.72 1.73 9.44%
P/EPS 8.37 10.01 9.66 10.28 9.36 6.73 7.20 10.58%
EY 11.95 9.99 10.35 9.73 10.69 14.86 13.88 -9.52%
DY 0.00 5.54 3.08 0.00 0.00 5.53 2.84 -
P/NAPS 1.60 1.82 1.91 1.88 1.97 1.83 2.05 -15.26%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 4.23 4.50 5.05 5.10 5.10 4.96 4.52 -
P/RPS 1.82 1.92 1.98 2.35 2.34 1.88 1.67 5.91%
P/EPS 7.70 8.92 9.40 10.63 9.27 7.39 6.93 7.29%
EY 12.99 11.21 10.63 9.40 10.79 13.54 14.43 -6.78%
DY 0.00 6.22 3.17 0.00 0.00 5.04 2.95 -
P/NAPS 1.47 1.62 1.86 1.95 1.95 2.01 1.98 -18.05%

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