[ASIAFLE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 65.5%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 83,132 323,384 241,729 162,857 86,204 276,313 190,224 -42.44%
PBT 20,545 56,126 44,325 31,381 19,412 57,204 43,579 -39.45%
Tax -3,831 -12,886 -9,454 -6,864 -4,598 -8,481 -5,834 -24.47%
NP 16,714 43,240 34,871 24,517 14,814 48,723 37,745 -41.93%
-
NP to SH 16,590 42,891 34,871 24,517 14,814 48,723 37,745 -42.22%
-
Tax Rate 18.65% 22.96% 21.33% 21.87% 23.69% 14.83% 13.39% -
Total Cost 66,418 280,144 206,858 138,340 71,390 227,590 152,479 -42.56%
-
Net Worth 405,226 384,861 379,588 378,931 384,701 368,605 359,600 8.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 23,731 9,258 - - 24,835 9,237 -
Div Payout % - 55.33% 26.55% - - 50.97% 24.47% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 405,226 384,861 379,588 378,931 384,701 368,605 359,600 8.29%
NOSH 115,851 115,765 115,735 115,700 115,644 115,514 115,471 0.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.11% 13.37% 14.43% 15.05% 17.18% 17.63% 19.84% -
ROE 4.09% 11.14% 9.19% 6.47% 3.85% 13.22% 10.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.76 279.34 208.86 140.76 74.54 239.20 164.74 -42.56%
EPS 14.32 37.05 30.13 21.19 12.81 42.18 32.69 -42.34%
DPS 0.00 20.50 8.00 0.00 0.00 21.50 8.00 -
NAPS 3.4978 3.3245 3.2798 3.2751 3.3266 3.191 3.1142 8.05%
Adjusted Per Share Value based on latest NOSH - 115,649
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.50 165.34 123.59 83.27 44.08 141.28 97.26 -42.44%
EPS 8.48 21.93 17.83 12.54 7.57 24.91 19.30 -42.23%
DPS 0.00 12.13 4.73 0.00 0.00 12.70 4.72 -
NAPS 2.0719 1.9678 1.9408 1.9374 1.9669 1.8846 1.8386 8.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.45 3.44 3.58 3.72 3.50 3.95 3.56 -
P/RPS 4.81 1.23 1.71 2.64 4.70 1.65 2.16 70.61%
P/EPS 24.09 9.28 11.88 17.56 27.32 9.36 10.89 69.85%
EY 4.15 10.77 8.42 5.70 3.66 10.68 9.18 -41.12%
DY 0.00 5.96 2.23 0.00 0.00 5.44 2.25 -
P/NAPS 0.99 1.03 1.09 1.14 1.05 1.24 1.14 -8.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 3.64 3.65 3.43 3.60 3.63 3.45 3.75 -
P/RPS 5.07 1.31 1.64 2.56 4.87 1.44 2.28 70.44%
P/EPS 25.42 9.85 11.38 16.99 28.34 8.18 11.47 70.06%
EY 3.93 10.15 8.78 5.89 3.53 12.23 8.72 -41.24%
DY 0.00 5.62 2.33 0.00 0.00 6.23 2.13 -
P/NAPS 1.04 1.10 1.05 1.10 1.09 1.08 1.20 -9.10%

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