[ASIAFLE] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 10.93%
YoY- -0.13%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 325,714 344,816 276,313 253,632 226,236 239,440 247,112 20.15%
PBT 62,762 77,648 57,204 58,105 52,916 62,572 58,246 5.08%
Tax -13,728 -18,392 -8,481 -7,778 -7,550 -9,492 -7,856 44.93%
NP 49,034 59,256 48,723 50,326 45,366 53,080 50,390 -1.79%
-
NP to SH 49,034 59,256 48,723 50,326 45,366 53,080 50,390 -1.79%
-
Tax Rate 21.87% 23.69% 14.83% 13.39% 14.27% 15.17% 13.49% -
Total Cost 276,680 285,560 227,590 203,305 180,870 186,360 196,722 25.45%
-
Net Worth 378,931 384,701 368,605 359,600 355,787 361,077 345,098 6.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 24,835 12,316 - - 26,213 -
Div Payout % - - 50.97% 24.47% - - 52.02% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 378,931 384,701 368,605 359,600 355,787 361,077 345,098 6.41%
NOSH 115,700 115,644 115,514 115,471 115,448 115,356 114,971 0.42%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.05% 17.18% 17.63% 19.84% 20.05% 22.17% 20.39% -
ROE 12.94% 15.40% 13.22% 14.00% 12.75% 14.70% 14.60% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 281.51 298.17 239.20 219.65 195.96 207.57 214.93 19.65%
EPS 42.38 51.24 42.18 43.59 39.30 46.00 43.83 -2.21%
DPS 0.00 0.00 21.50 10.67 0.00 0.00 22.80 -
NAPS 3.2751 3.3266 3.191 3.1142 3.0818 3.1301 3.0016 5.96%
Adjusted Per Share Value based on latest NOSH - 115,498
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 166.20 175.95 140.99 129.42 115.44 122.18 126.09 20.15%
EPS 25.02 30.24 24.86 25.68 23.15 27.08 25.71 -1.79%
DPS 0.00 0.00 12.67 6.28 0.00 0.00 13.38 -
NAPS 1.9335 1.963 1.8809 1.8349 1.8154 1.8424 1.7609 6.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.72 3.50 3.95 3.56 3.50 3.97 4.28 -
P/RPS 1.32 1.17 1.65 1.62 1.79 1.91 1.99 -23.88%
P/EPS 8.78 6.83 9.36 8.17 8.91 8.63 9.77 -6.85%
EY 11.39 14.64 10.68 12.24 11.23 11.59 10.24 7.33%
DY 0.00 0.00 5.44 3.00 0.00 0.00 5.33 -
P/NAPS 1.14 1.05 1.24 1.14 1.14 1.27 1.43 -13.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 27/05/11 -
Price 3.60 3.63 3.45 3.75 3.55 3.70 4.01 -
P/RPS 1.28 1.22 1.44 1.71 1.81 1.78 1.87 -22.27%
P/EPS 8.49 7.08 8.18 8.60 9.03 8.04 9.15 -4.85%
EY 11.77 14.12 12.23 11.62 11.07 12.44 10.93 5.04%
DY 0.00 0.00 6.23 2.84 0.00 0.00 5.69 -
P/NAPS 1.10 1.09 1.08 1.20 1.15 1.18 1.34 -12.29%

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