[ASIAFLE] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -69.6%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 323,384 241,729 162,857 86,204 276,313 190,224 113,118 101.30%
PBT 56,126 44,325 31,381 19,412 57,204 43,579 26,458 65.02%
Tax -12,886 -9,454 -6,864 -4,598 -8,481 -5,834 -3,775 126.53%
NP 43,240 34,871 24,517 14,814 48,723 37,745 22,683 53.68%
-
NP to SH 42,891 34,871 24,517 14,814 48,723 37,745 22,683 52.85%
-
Tax Rate 22.96% 21.33% 21.87% 23.69% 14.83% 13.39% 14.27% -
Total Cost 280,144 206,858 138,340 71,390 227,590 152,479 90,435 112.35%
-
Net Worth 384,861 379,588 378,931 384,701 368,605 359,600 355,787 5.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 23,731 9,258 - - 24,835 9,237 - -
Div Payout % 55.33% 26.55% - - 50.97% 24.47% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 384,861 379,588 378,931 384,701 368,605 359,600 355,787 5.37%
NOSH 115,765 115,735 115,700 115,644 115,514 115,471 115,448 0.18%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.37% 14.43% 15.05% 17.18% 17.63% 19.84% 20.05% -
ROE 11.14% 9.19% 6.47% 3.85% 13.22% 10.50% 6.38% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 279.34 208.86 140.76 74.54 239.20 164.74 97.98 100.93%
EPS 37.05 30.13 21.19 12.81 42.18 32.69 19.65 52.56%
DPS 20.50 8.00 0.00 0.00 21.50 8.00 0.00 -
NAPS 3.3245 3.2798 3.2751 3.3266 3.191 3.1142 3.0818 5.17%
Adjusted Per Share Value based on latest NOSH - 115,644
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 165.01 123.34 83.10 43.99 140.99 97.06 57.72 101.30%
EPS 21.89 17.79 12.51 7.56 24.86 19.26 11.57 52.91%
DPS 12.11 4.72 0.00 0.00 12.67 4.71 0.00 -
NAPS 1.9638 1.9369 1.9335 1.963 1.8809 1.8349 1.8154 5.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.44 3.58 3.72 3.50 3.95 3.56 3.50 -
P/RPS 1.23 1.71 2.64 4.70 1.65 2.16 3.57 -50.82%
P/EPS 9.28 11.88 17.56 27.32 9.36 10.89 17.81 -35.22%
EY 10.77 8.42 5.70 3.66 10.68 9.18 5.61 54.40%
DY 5.96 2.23 0.00 0.00 5.44 2.25 0.00 -
P/NAPS 1.03 1.09 1.14 1.05 1.24 1.14 1.14 -6.53%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 3.65 3.43 3.60 3.63 3.45 3.75 3.55 -
P/RPS 1.31 1.64 2.56 4.87 1.44 2.28 3.62 -49.18%
P/EPS 9.85 11.38 16.99 28.34 8.18 11.47 18.07 -33.24%
EY 10.15 8.78 5.89 3.53 12.23 8.72 5.53 49.85%
DY 5.62 2.33 0.00 0.00 6.23 2.13 0.00 -
P/NAPS 1.10 1.05 1.10 1.09 1.08 1.20 1.15 -2.91%

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