[ASIAFLE] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 9.64%
YoY- 49.15%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 92,021 104,322 106,098 93,457 83,192 83,132 81,655 8.28%
PBT 13,967 19,047 18,403 19,701 17,931 20,545 11,801 11.87%
Tax -3,165 -4,077 -3,949 -4,265 -3,985 -3,831 -3,432 -5.25%
NP 10,802 14,970 14,454 15,436 13,946 16,714 8,369 18.52%
-
NP to SH 10,793 14,961 14,434 15,430 14,073 16,590 8,188 20.19%
-
Tax Rate 22.66% 21.40% 21.46% 21.65% 22.22% 18.65% 29.08% -
Total Cost 81,219 89,352 91,644 78,021 69,246 66,418 73,286 7.08%
-
Net Worth 444,337 453,566 348,318 420,055 410,630 405,226 385,021 10.01%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 15,674 10,441 - - 14,476 -
Div Payout % - - 108.59% 67.67% - - 176.80% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 444,337 453,566 348,318 420,055 410,630 405,226 385,021 10.01%
NOSH 117,699 117,525 116,106 116,015 115,827 115,851 115,813 1.08%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.74% 14.35% 13.62% 16.52% 16.76% 20.11% 10.25% -
ROE 2.43% 3.30% 4.14% 3.67% 3.43% 4.09% 2.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.18 88.77 91.38 80.56 71.82 71.76 70.51 7.11%
EPS 9.17 12.73 7.77 13.30 12.15 14.32 7.07 18.91%
DPS 0.00 0.00 13.50 9.00 0.00 0.00 12.50 -
NAPS 3.7752 3.8593 3.00 3.6207 3.5452 3.4978 3.3245 8.83%
Adjusted Per Share Value based on latest NOSH - 116,015
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.96 53.23 54.14 47.69 42.45 42.42 41.67 8.28%
EPS 5.51 7.63 7.37 7.87 7.18 8.47 4.18 20.20%
DPS 0.00 0.00 8.00 5.33 0.00 0.00 7.39 -
NAPS 2.2673 2.3144 1.7774 2.1434 2.0953 2.0677 1.9646 10.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 7.10 7.00 7.18 4.37 3.86 3.45 3.44 -
P/RPS 9.08 7.89 7.86 5.42 5.37 4.81 4.88 51.22%
P/EPS 77.43 54.99 57.76 32.86 31.77 24.09 48.66 36.26%
EY 1.29 1.82 1.73 3.04 3.15 4.15 2.06 -26.78%
DY 0.00 0.00 1.88 2.06 0.00 0.00 3.63 -
P/NAPS 1.88 1.81 2.39 1.21 1.09 0.99 1.03 49.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 6.70 7.31 6.96 6.14 4.28 3.64 3.65 -
P/RPS 8.57 8.24 7.62 7.62 5.96 5.07 5.18 39.84%
P/EPS 73.06 57.42 55.99 46.17 35.23 25.42 51.63 26.01%
EY 1.37 1.74 1.79 2.17 2.84 3.93 1.94 -20.68%
DY 0.00 0.00 1.94 1.47 0.00 0.00 3.42 -
P/NAPS 1.77 1.89 2.32 1.70 1.21 1.04 1.10 37.27%

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