[ASIAFLE] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.18%
YoY- -7.61%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 332,648 332,528 323,384 322,305 325,714 344,816 276,313 13.15%
PBT 76,952 82,180 56,126 59,100 62,762 77,648 57,204 21.83%
Tax -15,632 -15,324 -12,886 -12,605 -13,728 -18,392 -8,481 50.27%
NP 61,320 66,856 43,240 46,494 49,034 59,256 48,723 16.55%
-
NP to SH 61,326 66,360 42,891 46,494 49,034 59,256 48,723 16.55%
-
Tax Rate 20.31% 18.65% 22.96% 21.33% 21.87% 23.69% 14.83% -
Total Cost 271,328 265,672 280,144 275,810 276,680 285,560 227,590 12.42%
-
Net Worth 410,678 405,226 384,861 379,588 378,931 384,701 368,605 7.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 23,731 12,345 - - 24,835 -
Div Payout % - - 55.33% 26.55% - - 50.97% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 410,678 405,226 384,861 379,588 378,931 384,701 368,605 7.46%
NOSH 115,840 115,851 115,765 115,735 115,700 115,644 115,514 0.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.43% 20.11% 13.37% 14.43% 15.05% 17.18% 17.63% -
ROE 14.93% 16.38% 11.14% 12.25% 12.94% 15.40% 13.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 287.16 287.03 279.34 278.49 281.51 298.17 239.20 12.94%
EPS 52.94 57.28 37.05 40.17 42.38 51.24 42.18 16.33%
DPS 0.00 0.00 20.50 10.67 0.00 0.00 21.50 -
NAPS 3.5452 3.4978 3.3245 3.2798 3.2751 3.3266 3.191 7.26%
Adjusted Per Share Value based on latest NOSH - 115,715
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 169.74 169.68 165.01 164.46 166.20 175.95 140.99 13.15%
EPS 31.29 33.86 21.89 23.72 25.02 30.24 24.86 16.55%
DPS 0.00 0.00 12.11 6.30 0.00 0.00 12.67 -
NAPS 2.0955 2.0677 1.9638 1.9369 1.9335 1.963 1.8809 7.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.86 3.45 3.44 3.58 3.72 3.50 3.95 -
P/RPS 1.34 1.20 1.23 1.29 1.32 1.17 1.65 -12.94%
P/EPS 7.29 6.02 9.28 8.91 8.78 6.83 9.36 -15.33%
EY 13.72 16.60 10.77 11.22 11.39 14.64 10.68 18.15%
DY 0.00 0.00 5.96 2.98 0.00 0.00 5.44 -
P/NAPS 1.09 0.99 1.03 1.09 1.14 1.05 1.24 -8.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 4.28 3.64 3.65 3.43 3.60 3.63 3.45 -
P/RPS 1.49 1.27 1.31 1.23 1.28 1.22 1.44 2.29%
P/EPS 8.08 6.35 9.85 8.54 8.49 7.08 8.18 -0.81%
EY 12.37 15.74 10.15 11.71 11.77 14.12 12.23 0.76%
DY 0.00 0.00 5.62 3.11 0.00 0.00 6.23 -
P/NAPS 1.21 1.04 1.10 1.05 1.10 1.09 1.08 7.86%

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