[ASIAFLE] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -15.17%
YoY- 45.04%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 104,322 106,098 93,457 83,192 83,132 81,655 78,872 20.55%
PBT 19,047 18,403 19,701 17,931 20,545 11,801 12,944 29.46%
Tax -4,077 -3,949 -4,265 -3,985 -3,831 -3,432 -2,590 35.43%
NP 14,970 14,454 15,436 13,946 16,714 8,369 10,354 27.94%
-
NP to SH 14,961 14,434 15,430 14,073 16,590 8,188 10,345 27.97%
-
Tax Rate 21.40% 21.46% 21.65% 22.22% 18.65% 29.08% 20.01% -
Total Cost 89,352 91,644 78,021 69,246 66,418 73,286 68,518 19.42%
-
Net Worth 453,566 348,318 420,055 410,630 405,226 385,021 379,524 12.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 15,674 10,441 - - 14,476 9,257 -
Div Payout % - 108.59% 67.67% - - 176.80% 89.49% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 453,566 348,318 420,055 410,630 405,226 385,021 379,524 12.65%
NOSH 117,525 116,106 116,015 115,827 115,851 115,813 115,715 1.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.35% 13.62% 16.52% 16.76% 20.11% 10.25% 13.13% -
ROE 3.30% 4.14% 3.67% 3.43% 4.09% 2.13% 2.73% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 88.77 91.38 80.56 71.82 71.76 70.51 68.16 19.31%
EPS 12.73 7.77 13.30 12.15 14.32 7.07 8.94 26.65%
DPS 0.00 13.50 9.00 0.00 0.00 12.50 8.00 -
NAPS 3.8593 3.00 3.6207 3.5452 3.4978 3.3245 3.2798 11.49%
Adjusted Per Share Value based on latest NOSH - 115,827
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.23 54.14 47.69 42.45 42.42 41.67 40.25 20.54%
EPS 7.63 7.37 7.87 7.18 8.47 4.18 5.28 27.90%
DPS 0.00 8.00 5.33 0.00 0.00 7.39 4.72 -
NAPS 2.3144 1.7773 2.1434 2.0953 2.0677 1.9646 1.9366 12.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.00 7.18 4.37 3.86 3.45 3.44 3.58 -
P/RPS 7.89 7.86 5.42 5.37 4.81 4.88 5.25 31.30%
P/EPS 54.99 57.76 32.86 31.77 24.09 48.66 40.04 23.62%
EY 1.82 1.73 3.04 3.15 4.15 2.06 2.50 -19.12%
DY 0.00 1.88 2.06 0.00 0.00 3.63 2.23 -
P/NAPS 1.81 2.39 1.21 1.09 0.99 1.03 1.09 40.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 7.31 6.96 6.14 4.28 3.64 3.65 3.43 -
P/RPS 8.24 7.62 7.62 5.96 5.07 5.18 5.03 39.09%
P/EPS 57.42 55.99 46.17 35.23 25.42 51.63 38.37 30.92%
EY 1.74 1.79 2.17 2.84 3.93 1.94 2.61 -23.74%
DY 0.00 1.94 1.47 0.00 0.00 3.42 2.33 -
P/NAPS 1.89 2.32 1.70 1.21 1.04 1.10 1.05 48.13%

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