[ASIAFLE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 31.31%
YoY- 41.12%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 286,625 196,343 104,322 365,879 259,781 166,324 83,132 127.71%
PBT 47,940 33,014 19,047 76,580 58,177 38,476 20,545 75.65%
Tax -10,652 -7,242 -4,077 -16,030 -12,081 -7,816 -3,831 97.36%
NP 37,288 25,772 14,970 60,550 46,096 30,660 16,714 70.48%
-
NP to SH 37,258 25,754 14,961 60,527 46,093 30,663 16,590 71.24%
-
Tax Rate 22.22% 21.94% 21.40% 20.93% 20.77% 20.31% 18.65% -
Total Cost 249,337 170,571 89,352 305,329 213,685 135,664 66,418 140.96%
-
Net Worth 448,755 444,362 453,566 271,614 419,740 410,678 405,226 7.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,082 - - 26,103 10,433 - - -
Div Payout % 19.01% - - 43.13% 22.64% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 448,755 444,362 453,566 271,614 419,740 410,678 405,226 7.01%
NOSH 118,047 117,705 117,525 116,014 115,928 115,840 115,851 1.25%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.01% 13.13% 14.35% 16.55% 17.74% 18.43% 20.11% -
ROE 8.30% 5.80% 3.30% 22.28% 10.98% 7.47% 4.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 242.81 166.81 88.77 315.37 224.09 143.58 71.76 124.88%
EPS 31.60 21.88 12.73 32.58 39.76 26.47 14.32 69.25%
DPS 6.00 0.00 0.00 22.50 9.00 0.00 0.00 -
NAPS 3.8015 3.7752 3.8593 2.3412 3.6207 3.5452 3.4978 5.69%
Adjusted Per Share Value based on latest NOSH - 116,106
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 146.59 100.42 53.35 187.12 132.86 85.06 42.52 127.69%
EPS 19.06 13.17 7.65 30.96 23.57 15.68 8.48 71.33%
DPS 3.62 0.00 0.00 13.35 5.34 0.00 0.00 -
NAPS 2.2951 2.2726 2.3197 1.3891 2.1467 2.1004 2.0725 7.01%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 6.80 7.10 7.00 7.18 4.37 3.86 3.45 -
P/RPS 2.80 4.26 7.89 2.28 1.95 2.69 4.81 -30.21%
P/EPS 21.54 32.45 54.99 13.76 10.99 14.58 24.09 -7.16%
EY 4.64 3.08 1.82 7.27 9.10 6.86 4.15 7.70%
DY 0.88 0.00 0.00 3.13 2.06 0.00 0.00 -
P/NAPS 1.79 1.88 1.81 3.07 1.21 1.09 0.99 48.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 -
Price 4.09 6.70 7.31 6.96 6.14 4.28 3.64 -
P/RPS 1.68 4.02 8.24 2.21 2.74 2.98 5.07 -52.01%
P/EPS 12.96 30.62 57.42 13.34 15.44 16.17 25.42 -36.10%
EY 7.72 3.27 1.74 7.50 6.48 6.18 3.93 56.65%
DY 1.47 0.00 0.00 3.23 1.47 0.00 0.00 -
P/NAPS 1.08 1.77 1.89 2.97 1.70 1.21 1.04 2.54%

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