[ASIAFLE] QoQ Cumulative 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- 37.29%
YoY- 87.47%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 194,769 123,886 62,200 299,323 231,255 157,324 84,776 73.84%
PBT 52,983 33,140 18,886 75,983 57,335 29,895 17,118 111.94%
Tax -6,958 -5,764 -3,202 349 -1,737 -1,863 4,389 -
NP 46,025 27,376 15,684 76,332 55,598 28,032 21,507 65.83%
-
NP to SH 40,968 27,376 15,684 76,332 55,598 28,032 21,507 53.48%
-
Tax Rate 13.13% 17.39% 16.95% -0.46% 3.03% 6.23% -25.64% -
Total Cost 148,744 96,510 46,516 222,991 175,657 129,292 63,269 76.53%
-
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 12,204 - - 28,418 11,362 - - -
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 14.83% 9.16% 5.27% 27.24% 21.39% 11.66% 8.70% -
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 191.50 108.52 54.57 263.32 203.52 138.51 74.74 86.92%
EPS 40.28 23.98 13.76 67.15 48.93 24.68 18.96 65.03%
DPS 12.00 0.00 0.00 25.00 10.00 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 99.58 63.34 31.80 153.04 118.24 80.44 43.35 73.83%
EPS 20.95 14.00 8.02 39.03 28.43 14.33 11.00 53.46%
DPS 6.24 0.00 0.00 14.53 5.81 0.00 0.00 -
NAPS 1.4128 1.5288 1.5223 1.4325 1.3291 1.2288 1.2646 7.64%
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 2.71 4.54 9.44 1.72 2.31 3.52 6.82 -45.85%
P/EPS 12.88 20.56 37.43 6.73 9.61 19.77 26.90 -38.71%
EY 7.76 4.86 2.67 14.86 10.41 5.06 3.72 63.04%
DY 2.31 0.00 0.00 5.53 2.13 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 2.64 4.70 9.35 1.88 2.22 3.52 6.40 -44.49%
P/EPS 12.54 21.27 37.06 7.39 9.24 19.77 25.21 -37.14%
EY 7.98 4.70 2.70 13.54 10.83 5.06 3.97 59.07%
DY 2.38 0.00 0.00 5.04 2.21 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