[ASIAFLE] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 6.62%
YoY- -31.32%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 83,192 83,132 81,655 78,872 76,653 86,204 86,089 -2.25%
PBT 17,931 20,545 11,801 12,944 11,969 19,412 13,625 20.07%
Tax -3,985 -3,831 -3,432 -2,590 -2,266 -4,598 -2,647 31.32%
NP 13,946 16,714 8,369 10,354 9,703 14,814 10,978 17.27%
-
NP to SH 14,073 16,590 8,188 10,345 9,703 14,814 10,978 17.98%
-
Tax Rate 22.22% 18.65% 29.08% 20.01% 18.93% 23.69% 19.43% -
Total Cost 69,246 66,418 73,286 68,518 66,950 71,390 75,111 -5.27%
-
Net Worth 410,630 405,226 385,021 379,524 378,763 384,701 370,734 7.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 14,476 9,257 - - 15,597 -
Div Payout % - - 176.80% 89.49% - - 142.08% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 410,630 405,226 385,021 379,524 378,763 384,701 370,734 7.04%
NOSH 115,827 115,851 115,813 115,715 115,649 115,644 115,540 0.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.76% 20.11% 10.25% 13.13% 12.66% 17.18% 12.75% -
ROE 3.43% 4.09% 2.13% 2.73% 2.56% 3.85% 2.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 71.82 71.76 70.51 68.16 66.28 74.54 74.51 -2.41%
EPS 12.15 14.32 7.07 8.94 8.39 12.81 9.50 17.80%
DPS 0.00 0.00 12.50 8.00 0.00 0.00 13.50 -
NAPS 3.5452 3.4978 3.3245 3.2798 3.2751 3.3266 3.2087 6.86%
Adjusted Per Share Value based on latest NOSH - 115,715
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.45 42.42 41.67 40.25 39.11 43.99 43.93 -2.25%
EPS 7.18 8.47 4.18 5.28 4.95 7.56 5.60 18.00%
DPS 0.00 0.00 7.39 4.72 0.00 0.00 7.96 -
NAPS 2.0953 2.0677 1.9646 1.9366 1.9327 1.963 1.8917 7.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.86 3.45 3.44 3.58 3.72 3.50 3.95 -
P/RPS 5.37 4.81 4.88 5.25 5.61 4.70 5.30 0.87%
P/EPS 31.77 24.09 48.66 40.04 44.34 27.32 41.57 -16.39%
EY 3.15 4.15 2.06 2.50 2.26 3.66 2.41 19.52%
DY 0.00 0.00 3.63 2.23 0.00 0.00 3.42 -
P/NAPS 1.09 0.99 1.03 1.09 1.14 1.05 1.23 -7.73%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 4.28 3.64 3.65 3.43 3.60 3.63 3.45 -
P/RPS 5.96 5.07 5.18 5.03 5.43 4.87 4.63 18.31%
P/EPS 35.23 25.42 51.63 38.37 42.91 28.34 36.31 -1.99%
EY 2.84 3.93 1.94 2.61 2.33 3.53 2.75 2.16%
DY 0.00 0.00 3.42 2.33 0.00 0.00 3.91 -
P/NAPS 1.21 1.04 1.10 1.05 1.10 1.09 1.08 7.86%

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