[ASIAFLE] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -61.32%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 365,879 259,781 166,324 83,132 323,384 241,729 162,857 71.62%
PBT 76,580 58,177 38,476 20,545 56,126 44,325 31,381 81.35%
Tax -16,030 -12,081 -7,816 -3,831 -12,886 -9,454 -6,864 76.11%
NP 60,550 46,096 30,660 16,714 43,240 34,871 24,517 82.81%
-
NP to SH 60,527 46,093 30,663 16,590 42,891 34,871 24,517 82.76%
-
Tax Rate 20.93% 20.77% 20.31% 18.65% 22.96% 21.33% 21.87% -
Total Cost 305,329 213,685 135,664 66,418 280,144 206,858 138,340 69.59%
-
Net Worth 271,614 419,740 410,678 405,226 384,861 379,588 378,931 -19.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 26,103 10,433 - - 23,731 9,258 - -
Div Payout % 43.13% 22.64% - - 55.33% 26.55% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 271,614 419,740 410,678 405,226 384,861 379,588 378,931 -19.92%
NOSH 116,014 115,928 115,840 115,851 115,765 115,735 115,700 0.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.55% 17.74% 18.43% 20.11% 13.37% 14.43% 15.05% -
ROE 22.28% 10.98% 7.47% 4.09% 11.14% 9.19% 6.47% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 315.37 224.09 143.58 71.76 279.34 208.86 140.76 71.30%
EPS 32.58 39.76 26.47 14.32 37.05 30.13 21.19 33.24%
DPS 22.50 9.00 0.00 0.00 20.50 8.00 0.00 -
NAPS 2.3412 3.6207 3.5452 3.4978 3.3245 3.2798 3.2751 -20.06%
Adjusted Per Share Value based on latest NOSH - 115,851
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 187.07 132.82 85.04 42.50 165.34 123.59 83.27 71.61%
EPS 30.95 23.57 15.68 8.48 21.93 17.83 12.54 82.73%
DPS 13.35 5.33 0.00 0.00 12.13 4.73 0.00 -
NAPS 1.3887 2.1461 2.0997 2.0719 1.9678 1.9408 1.9374 -19.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.18 4.37 3.86 3.45 3.44 3.58 3.72 -
P/RPS 2.28 1.95 2.69 4.81 1.23 1.71 2.64 -9.31%
P/EPS 13.76 10.99 14.58 24.09 9.28 11.88 17.56 -15.01%
EY 7.27 9.10 6.86 4.15 10.77 8.42 5.70 17.62%
DY 3.13 2.06 0.00 0.00 5.96 2.23 0.00 -
P/NAPS 3.07 1.21 1.09 0.99 1.03 1.09 1.14 93.67%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 6.96 6.14 4.28 3.64 3.65 3.43 3.60 -
P/RPS 2.21 2.74 2.98 5.07 1.31 1.64 2.56 -9.34%
P/EPS 13.34 15.44 16.17 25.42 9.85 11.38 16.99 -14.90%
EY 7.50 6.48 6.18 3.93 10.15 8.78 5.89 17.49%
DY 3.23 1.47 0.00 0.00 5.62 2.33 0.00 -
P/NAPS 2.97 1.70 1.21 1.04 1.10 1.05 1.10 94.01%

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