[ASIAFLE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 29.08%
YoY- -3.31%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 241,729 162,857 86,204 276,313 190,224 113,118 59,860 152.51%
PBT 44,325 31,381 19,412 57,204 43,579 26,458 15,643 99.60%
Tax -9,454 -6,864 -4,598 -8,481 -5,834 -3,775 -2,373 150.26%
NP 34,871 24,517 14,814 48,723 37,745 22,683 13,270 89.87%
-
NP to SH 34,871 24,517 14,814 48,723 37,745 22,683 13,270 89.87%
-
Tax Rate 21.33% 21.87% 23.69% 14.83% 13.39% 14.27% 15.17% -
Total Cost 206,858 138,340 71,390 227,590 152,479 90,435 46,590 168.92%
-
Net Worth 379,588 378,931 384,701 368,605 359,600 355,787 361,077 3.37%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,258 - - 24,835 9,237 - - -
Div Payout % 26.55% - - 50.97% 24.47% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 379,588 378,931 384,701 368,605 359,600 355,787 361,077 3.37%
NOSH 115,735 115,700 115,644 115,514 115,471 115,448 115,356 0.21%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.43% 15.05% 17.18% 17.63% 19.84% 20.05% 22.17% -
ROE 9.19% 6.47% 3.85% 13.22% 10.50% 6.38% 3.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 208.86 140.76 74.54 239.20 164.74 97.98 51.89 151.96%
EPS 30.13 21.19 12.81 42.18 32.69 19.65 11.50 89.49%
DPS 8.00 0.00 0.00 21.50 8.00 0.00 0.00 -
NAPS 3.2798 3.2751 3.3266 3.191 3.1142 3.0818 3.1301 3.14%
Adjusted Per Share Value based on latest NOSH - 115,540
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 123.34 83.10 43.99 140.99 97.06 57.72 30.54 152.53%
EPS 17.79 12.51 7.56 24.86 19.26 11.57 6.77 89.86%
DPS 4.72 0.00 0.00 12.67 4.71 0.00 0.00 -
NAPS 1.9369 1.9335 1.963 1.8809 1.8349 1.8154 1.8424 3.37%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.58 3.72 3.50 3.95 3.56 3.50 3.97 -
P/RPS 1.71 2.64 4.70 1.65 2.16 3.57 7.65 -63.00%
P/EPS 11.88 17.56 27.32 9.36 10.89 17.81 34.51 -50.72%
EY 8.42 5.70 3.66 10.68 9.18 5.61 2.90 102.86%
DY 2.23 0.00 0.00 5.44 2.25 0.00 0.00 -
P/NAPS 1.09 1.14 1.05 1.24 1.14 1.14 1.27 -9.64%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 -
Price 3.43 3.60 3.63 3.45 3.75 3.55 3.70 -
P/RPS 1.64 2.56 4.87 1.44 2.28 3.62 7.13 -62.29%
P/EPS 11.38 16.99 28.34 8.18 11.47 18.07 32.16 -49.81%
EY 8.78 5.89 3.53 12.23 8.72 5.53 3.11 99.12%
DY 2.33 0.00 0.00 6.23 2.13 0.00 0.00 -
P/NAPS 1.05 1.10 1.09 1.08 1.20 1.15 1.18 -7.45%

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