[ASIAFLE] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 3.6%
YoY- 17.43%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 278,055 249,618 208,416 164,683 155,561 143,686 132,433 63.74%
PBT 54,481 54,568 49,262 45,656 43,960 40,100 39,614 23.59%
Tax -6,000 -2,607 -8,545 -8,254 -7,856 -6,559 -7,207 -11.47%
NP 48,481 51,961 40,717 37,402 36,104 33,541 32,407 30.70%
-
NP to SH 48,481 51,961 40,717 37,402 36,104 33,541 32,407 30.70%
-
Tax Rate 11.01% 4.78% 17.35% 18.08% 17.87% 16.36% 18.19% -
Total Cost 229,574 197,657 167,699 127,281 119,457 110,145 100,026 73.73%
-
Net Worth 240,119 247,330 220,928 212,993 189,031 193,915 184,573 19.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 23,805 23,805 23,805 20,978 22,272 22,272 22,272 4.52%
Div Payout % 49.10% 45.81% 58.47% 56.09% 61.69% 66.40% 68.73% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 240,119 247,330 220,928 212,993 189,031 193,915 184,573 19.11%
NOSH 113,478 113,433 111,535 70,754 68,621 69,344 69,513 38.51%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.44% 20.82% 19.54% 22.71% 23.21% 23.34% 24.47% -
ROE 20.19% 21.01% 18.43% 17.56% 19.10% 17.30% 17.56% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 245.03 220.06 186.86 232.75 226.69 207.21 190.51 18.21%
EPS 42.72 45.81 36.51 52.86 52.61 48.37 46.62 -5.64%
DPS 20.98 20.99 21.34 29.65 32.00 32.00 32.00 -24.47%
NAPS 2.116 2.1804 1.9808 3.0103 2.7547 2.7964 2.6552 -14.00%
Adjusted Per Share Value based on latest NOSH - 70,754
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 142.17 127.63 106.56 84.20 79.54 73.47 67.71 63.75%
EPS 24.79 26.57 20.82 19.12 18.46 17.15 16.57 30.71%
DPS 12.17 12.17 12.17 10.73 11.39 11.39 11.39 4.50%
NAPS 1.2277 1.2646 1.1296 1.089 0.9665 0.9915 0.9437 19.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.88 5.10 5.05 5.70 6.70 5.60 5.50 -
P/RPS 1.99 2.32 2.70 2.45 2.96 2.70 2.89 -21.96%
P/EPS 11.42 11.13 13.83 10.78 12.73 11.58 11.80 -2.15%
EY 8.75 8.98 7.23 9.27 7.85 8.64 8.48 2.10%
DY 4.30 4.12 4.23 5.20 4.78 5.71 5.82 -18.22%
P/NAPS 2.31 2.34 2.55 1.89 2.43 2.00 2.07 7.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 01/06/07 -
Price 4.88 4.78 5.50 4.98 8.70 5.60 5.85 -
P/RPS 1.99 2.17 2.94 2.14 3.84 2.70 3.07 -25.04%
P/EPS 11.42 10.43 15.07 9.42 16.54 11.58 12.55 -6.08%
EY 8.75 9.58 6.64 10.61 6.05 8.64 7.97 6.40%
DY 4.30 4.39 3.88 5.95 3.68 5.71 5.47 -14.78%
P/NAPS 2.31 2.19 2.78 1.65 3.16 2.00 2.20 3.29%

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