[ASIAFLE] QoQ TTM Result on 30-Sep-2014 [#2]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

28-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Sep-2014 [#2]

Profit Trend

QoQ- -5.57%

YoY- 13.42%

Quarter Report

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	377,061	387,416	392,723	395,898	387,069	365,879	341,436	6.85%
YoY %	-2.67%	-1.35%	-0.80%	2.28%	5.79%	7.16%	-	-
Horiz. %	110.43%	113.47%	115.02%	115.95%	113.37%	107.16%	100.00%	-
PBT	70,576	64,615	66,343	71,118	75,082	76,580	69,978	0.57%
YoY %	9.23%	-2.60%	-6.71%	-5.28%	-1.96%	9.43%	-	-
Horiz. %	100.85%	92.34%	94.81%	101.63%	107.29%	109.43%	100.00%	-
Tax	-15,488	-14,408	-14,601	-15,456	-16,276	-16,030	-15,513	-0.10%
YoY %	-7.50%	1.32%	5.53%	5.04%	-1.53%	-3.33%	-	-
Horiz. %	99.84%	92.88%	94.12%	99.63%	104.92%	103.33%	100.00%	-
NP	55,088	50,207	51,742	55,662	58,806	60,550	54,465	0.76%
YoY %	9.72%	-2.97%	-7.04%	-5.35%	-2.88%	11.17%	-	-
Horiz. %	101.14%	92.18%	95.00%	102.20%	107.97%	111.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,979	50,171	51,692	55,618	58,898	60,527	54,113	1.06%
YoY %	9.58%	-2.94%	-7.06%	-5.57%	-2.69%	11.85%	-	-
Horiz. %	101.60%	92.72%	95.53%	102.78%	108.84%	111.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.95%	22.30%	22.01%	21.73%	21.68%	20.93%	22.17%	-
YoY %	-1.57%	1.32%	1.29%	0.23%	3.58%	-5.59%	-	-
Horiz. %	99.01%	100.59%	99.28%	98.02%	97.79%	94.41%	100.00%	-
Total Cost	321,973	337,209	340,981	340,236	328,263	305,329	286,971	7.99%
YoY %	-4.52%	-1.11%	0.22%	3.65%	7.51%	6.40%	-	-
Horiz. %	112.20%	117.51%	118.82%	118.56%	114.39%	106.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	490,530	460,939	353,969	353,097	352,576	348,318	420,055	10.92%
YoY %	6.42%	30.22%	0.25%	0.15%	1.22%	-17.08%	-	-
Horiz. %	116.78%	109.73%	84.27%	84.06%	83.94%	82.92%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	24,126	24,126	22,753	26,115	26,115	26,115	24,918	-2.13%
YoY %	0.00%	6.03%	-12.87%	0.00%	0.00%	4.80%	-	-
Horiz. %	96.82%	96.82%	91.31%	104.80%	104.80%	104.80%	100.00%	-
Div Payout %	43.88%	48.09%	44.02%	46.96%	44.34%	43.15%	46.05%	-
YoY %	-8.75%	9.25%	-6.26%	5.91%	2.76%	-6.30%	-	-
Horiz. %	95.29%	104.43%	95.59%	101.98%	96.29%	93.70%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	490,530	460,939	353,969	353,097	352,576	348,318	420,055	10.92%
YoY %	6.42%	30.22%	0.25%	0.15%	1.22%	-17.08%	-	-
Horiz. %	116.78%	109.73%	84.27%	84.06%	83.94%	82.92%	100.00%	-
NOSH	190,452	189,414	118,047	117,699	117,525	116,106	116,015	39.28%
YoY %	0.55%	60.46%	0.30%	0.15%	1.22%	0.08%	-	-
Horiz. %	164.16%	163.27%	101.75%	101.45%	101.30%	100.08%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	14.61%	12.96%	13.18%	14.06%	15.19%	16.55%	15.95%	-
YoY %	12.73%	-1.67%	-6.26%	-7.44%	-8.22%	3.76%	-	-
Horiz. %	91.60%	81.25%	82.63%	88.15%	95.24%	103.76%	100.00%	-
ROE	11.21%	10.88%	14.60%	15.75%	16.71%	17.38%	12.88%	-
YoY %	3.03%	-25.48%	-7.30%	-5.75%	-3.86%	34.94%	-	-
Horiz. %	87.03%	84.47%	113.35%	122.28%	129.74%	134.94%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	197.98	204.53	332.85	336.36	329.35	315.12	294.30	-23.28%
YoY %	-3.20%	-38.55%	-1.04%	2.13%	4.52%	7.07%	-	-
Horiz. %	67.27%	69.50%	113.10%	114.29%	111.91%	107.07%	100.00%	-
EPS	28.87	26.49	43.81	47.25	50.12	52.13	46.64	-27.43%
YoY %	8.98%	-39.53%	-7.28%	-5.73%	-3.86%	11.77%	-	-
Horiz. %	61.90%	56.80%	93.93%	101.31%	107.46%	111.77%	100.00%	-
DPS	12.67	12.74	19.50	22.50	22.50	22.50	21.50	-29.77%
YoY %	-0.55%	-34.67%	-13.33%	0.00%	0.00%	4.65%	-	-
Horiz. %	58.93%	59.26%	90.70%	104.65%	104.65%	104.65%	100.00%	-
NAPS	2.5756	2.4335	3.00	3.00	3.00	3.00	3.6207	-20.36%
YoY %	5.84%	-18.88%	0.00%	0.00%	0.00%	-17.14%	-	-
Horiz. %	71.14%	67.21%	82.86%	82.86%	82.86%	82.86%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 117,699
RPS	192.40	197.68	200.39	202.01	197.51	186.69	174.22	6.86%
YoY %	-2.67%	-1.35%	-0.80%	2.28%	5.80%	7.16%	-	-
Horiz. %	110.44%	113.47%	115.02%	115.95%	113.37%	107.16%	100.00%	-
EPS	28.05	25.60	26.38	28.38	30.05	30.88	27.61	1.06%
YoY %	9.57%	-2.96%	-7.05%	-5.56%	-2.69%	11.84%	-	-
Horiz. %	101.59%	92.72%	95.55%	102.79%	108.84%	111.84%	100.00%	-
DPS	12.31	12.31	11.61	13.33	13.33	13.33	12.71	-2.11%
YoY %	0.00%	6.03%	-12.90%	0.00%	0.00%	4.88%	-	-
Horiz. %	96.85%	96.85%	91.35%	104.88%	104.88%	104.88%	100.00%	-
NAPS	2.503	2.352	1.8062	1.8017	1.7991	1.7773	2.1434	10.92%
YoY %	6.42%	30.22%	0.25%	0.14%	1.23%	-17.08%	-	-
Horiz. %	116.78%	109.73%	84.27%	84.06%	83.94%	82.92%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	3.60	3.99	6.80	7.10	7.00	7.18	4.37	-
P/RPS	1.82	1.95	2.04	2.11	2.13	2.28	1.48	14.82%
YoY %	-6.67%	-4.41%	-3.32%	-0.94%	-6.58%	54.05%	-	-
Horiz. %	122.97%	131.76%	137.84%	142.57%	143.92%	154.05%	100.00%	-
P/EPS	12.47	15.06	15.52	15.03	13.97	13.77	9.37	21.05%
YoY %	-17.20%	-2.96%	3.26%	7.59%	1.45%	46.96%	-	-
Horiz. %	133.08%	160.73%	165.64%	160.41%	149.09%	146.96%	100.00%	-
EY	8.02	6.64	6.44	6.66	7.16	7.26	10.67	-17.37%
YoY %	20.78%	3.11%	-3.30%	-6.98%	-1.38%	-31.96%	-	-
Horiz. %	75.16%	62.23%	60.36%	62.42%	67.10%	68.04%	100.00%	-
DY	3.52	3.19	2.87	3.17	3.21	3.13	4.92	-20.05%
YoY %	10.34%	11.15%	-9.46%	-1.25%	2.56%	-36.38%	-	-
Horiz. %	71.54%	64.84%	58.33%	64.43%	65.24%	63.62%	100.00%	-
P/NAPS	1.40	1.64	2.27	2.37	2.33	2.39	1.21	10.24%
YoY %	-14.63%	-27.75%	-4.22%	1.72%	-2.51%	97.52%	-	-
Horiz. %	115.70%	135.54%	187.60%	195.87%	192.56%	197.52%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	29/05/15	27/02/15	28/11/14	29/08/14	29/05/14	28/02/14	-
Price	3.20	3.40	4.09	6.70	7.31	6.96	6.14	-
P/RPS	1.62	1.66	1.23	1.99	2.22	2.21	2.09	-15.65%
YoY %	-2.41%	34.96%	-38.19%	-10.36%	0.45%	5.74%	-	-
Horiz. %	77.51%	79.43%	58.85%	95.22%	106.22%	105.74%	100.00%	-
P/EPS	11.09	12.84	9.34	14.18	14.59	13.35	13.16	-10.81%
YoY %	-13.63%	37.47%	-34.13%	-2.81%	9.29%	1.44%	-	-
Horiz. %	84.27%	97.57%	70.97%	107.75%	110.87%	101.44%	100.00%	-
EY	9.02	7.79	10.71	7.05	6.86	7.49	7.60	12.13%
YoY %	15.79%	-27.26%	51.91%	2.77%	-8.41%	-1.45%	-	-
Horiz. %	118.68%	102.50%	140.92%	92.76%	90.26%	98.55%	100.00%	-
DY	3.96	3.75	4.77	3.36	3.08	3.23	3.50	8.60%
YoY %	5.60%	-21.38%	41.96%	9.09%	-4.64%	-7.71%	-	-
Horiz. %	113.14%	107.14%	136.29%	96.00%	88.00%	92.29%	100.00%	-
P/NAPS	1.24	1.40	1.36	2.23	2.44	2.32	1.70	-19.01%
YoY %	-11.43%	2.94%	-39.01%	-8.61%	5.17%	36.47%	-	-
Horiz. %	72.94%	82.35%	80.00%	131.18%	143.53%	136.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos