[ASIAFLE] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 2.97%
YoY- 87.47%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 259,692 247,772 248,800 299,323 308,340 314,648 339,104 -16.25%
PBT 70,644 66,280 75,544 75,983 76,446 59,790 68,472 2.09%
Tax -9,277 -11,528 -12,808 349 -2,316 -3,726 17,556 -
NP 61,366 54,752 62,736 76,332 74,130 56,064 86,028 -20.11%
-
NP to SH 54,624 54,752 62,736 76,332 74,130 56,064 86,028 -26.06%
-
Tax Rate 13.13% 17.39% 16.95% -0.46% 3.03% 6.23% -25.64% -
Total Cost 198,325 193,020 186,064 222,991 234,209 258,584 253,076 -14.96%
-
Net Worth 276,320 299,012 297,745 280,173 259,945 240,339 247,330 7.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,273 - - 28,418 15,150 - - -
Div Payout % 29.79% - - 37.23% 20.44% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 276,320 299,012 297,745 280,173 259,945 240,339 247,330 7.64%
NOSH 101,708 114,161 113,982 113,674 113,627 113,581 113,433 -6.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.63% 22.10% 25.22% 25.50% 24.04% 17.82% 25.37% -
ROE 19.77% 18.31% 21.07% 27.24% 28.52% 23.33% 34.78% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 255.33 217.04 218.28 263.32 271.36 277.02 298.95 -9.95%
EPS 53.71 47.96 55.04 67.15 65.24 49.36 75.84 -20.49%
DPS 16.00 0.00 0.00 25.00 13.33 0.00 0.00 -
NAPS 2.7168 2.6192 2.6122 2.4647 2.2877 2.116 2.1804 15.74%
Adjusted Per Share Value based on latest NOSH - 113,675
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 132.51 126.43 126.95 152.73 157.33 160.55 173.03 -16.25%
EPS 27.87 27.94 32.01 38.95 37.83 28.61 43.90 -26.07%
DPS 8.30 0.00 0.00 14.50 7.73 0.00 0.00 -
NAPS 1.41 1.5257 1.5193 1.4296 1.3264 1.2264 1.262 7.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.19 4.93 5.15 4.52 4.70 4.88 5.10 -
P/RPS 2.03 2.27 2.36 1.72 1.73 1.76 1.71 12.08%
P/EPS 9.66 10.28 9.36 6.73 7.20 9.89 6.72 27.28%
EY 10.35 9.73 10.69 14.86 13.88 10.11 14.87 -21.40%
DY 3.08 0.00 0.00 5.53 2.84 0.00 0.00 -
P/NAPS 1.91 1.88 1.97 1.83 2.05 2.31 2.34 -12.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 5.05 5.10 5.10 4.96 4.52 4.88 4.78 -
P/RPS 1.98 2.35 2.34 1.88 1.67 1.76 1.60 15.22%
P/EPS 9.40 10.63 9.27 7.39 6.93 9.89 6.30 30.47%
EY 10.63 9.40 10.79 13.54 14.43 10.11 15.87 -23.38%
DY 3.17 0.00 0.00 5.04 2.95 0.00 0.00 -
P/NAPS 1.86 1.95 1.95 2.01 1.98 2.31 2.19 -10.28%

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