[ASIAFLE] QoQ 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- 102.61%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 106,098 93,457 83,192 83,132 81,655 78,872 76,653 24.22%
PBT 18,403 19,701 17,931 20,545 11,801 12,944 11,969 33.25%
Tax -3,949 -4,265 -3,985 -3,831 -3,432 -2,590 -2,266 44.86%
NP 14,454 15,436 13,946 16,714 8,369 10,354 9,703 30.46%
-
NP to SH 14,434 15,430 14,073 16,590 8,188 10,345 9,703 30.34%
-
Tax Rate 21.46% 21.65% 22.22% 18.65% 29.08% 20.01% 18.93% -
Total Cost 91,644 78,021 69,246 66,418 73,286 68,518 66,950 23.30%
-
Net Worth 348,318 420,055 410,630 405,226 385,021 379,524 378,763 -5.43%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 15,674 10,441 - - 14,476 9,257 - -
Div Payout % 108.59% 67.67% - - 176.80% 89.49% - -
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 348,318 420,055 410,630 405,226 385,021 379,524 378,763 -5.43%
NOSH 116,106 116,015 115,827 115,851 115,813 115,715 115,649 0.26%
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 13.62% 16.52% 16.76% 20.11% 10.25% 13.13% 12.66% -
ROE 4.14% 3.67% 3.43% 4.09% 2.13% 2.73% 2.56% -
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 91.38 80.56 71.82 71.76 70.51 68.16 66.28 23.89%
EPS 7.77 13.30 12.15 14.32 7.07 8.94 8.39 -4.99%
DPS 13.50 9.00 0.00 0.00 12.50 8.00 0.00 -
NAPS 3.00 3.6207 3.5452 3.4978 3.3245 3.2798 3.2751 -5.68%
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 54.14 47.69 42.45 42.42 41.67 40.25 39.11 24.23%
EPS 7.37 7.87 7.18 8.47 4.18 5.28 4.95 30.42%
DPS 8.00 5.33 0.00 0.00 7.39 4.72 0.00 -
NAPS 1.7773 2.1434 2.0953 2.0677 1.9646 1.9366 1.9327 -5.43%
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 7.86 5.42 5.37 4.81 4.88 5.25 5.61 25.23%
P/EPS 57.76 32.86 31.77 24.09 48.66 40.04 44.34 19.29%
EY 1.73 3.04 3.15 4.15 2.06 2.50 2.26 -16.33%
DY 1.88 2.06 0.00 0.00 3.63 2.23 0.00 -
P/NAPS 2.39 1.21 1.09 0.99 1.03 1.09 1.14 63.87%
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 7.62 7.62 5.96 5.07 5.18 5.03 5.43 25.36%
P/EPS 55.99 46.17 35.23 25.42 51.63 38.37 42.91 19.42%
EY 1.79 2.17 2.84 3.93 1.94 2.61 2.33 -16.13%
DY 1.94 1.47 0.00 0.00 3.42 2.33 0.00 -
P/NAPS 2.32 1.70 1.21 1.04 1.10 1.05 1.10 64.53%

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