[ASIAFLE] QoQ TTM Result on 31-Dec-2017 [#3]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- 3.12%

YoY- 13.19%

Quarter Report

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	340,854	345,033	351,814	358,457	356,995	350,762	350,324	-1.80%
YoY %	-1.21%	-1.93%	-1.85%	0.41%	1.78%	0.13%	-	-
Horiz. %	97.30%	98.49%	100.43%	102.32%	101.90%	100.13%	100.00%	-
PBT	65,014	63,838	71,369	76,841	77,072	70,868	70,846	-5.56%
YoY %	1.84%	-10.55%	-7.12%	-0.30%	8.75%	0.03%	-	-
Horiz. %	91.77%	90.11%	100.74%	108.46%	108.79%	100.03%	100.00%	-
Tax	-11,103	-10,765	-12,072	-12,540	-14,759	-14,644	-14,782	-17.35%
YoY %	-3.14%	10.83%	3.73%	15.03%	-0.79%	0.93%	-	-
Horiz. %	75.11%	72.83%	81.67%	84.83%	99.84%	99.07%	100.00%	-
NP	53,911	53,073	59,297	64,301	62,313	56,224	56,064	-2.57%
YoY %	1.58%	-10.50%	-7.78%	3.19%	10.83%	0.29%	-	-
Horiz. %	96.16%	94.67%	105.77%	114.69%	111.15%	100.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,757	52,920	59,148	64,164	62,221	56,116	55,921	-2.59%
YoY %	1.58%	-10.53%	-7.82%	3.12%	10.88%	0.35%	-	-
Horiz. %	96.13%	94.63%	105.77%	114.74%	111.27%	100.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.08%	16.86%	16.91%	16.32%	19.15%	20.66%	20.86%	-
YoY %	1.30%	-0.30%	3.62%	-14.78%	-7.31%	-0.96%	-	-
Horiz. %	81.88%	80.82%	81.06%	78.24%	91.80%	99.04%	100.00%	-
Total Cost	286,943	291,960	292,517	294,156	294,682	294,538	294,260	-1.66%
YoY %	-1.72%	-0.19%	-0.56%	-0.18%	0.05%	0.09%	-	-
Horiz. %	97.51%	99.22%	99.41%	99.96%	100.14%	100.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	595,595	592,713	585,156	584,922	577,716	577,986	552,597	5.11%
YoY %	0.49%	1.29%	0.04%	1.25%	-0.05%	4.59%	-	-
Horiz. %	107.78%	107.26%	105.89%	105.85%	104.55%	104.59%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	29,214	29,214	29,214	30,991	30,890	30,805	30,805	-3.47%
YoY %	0.00%	0.00%	-5.73%	0.33%	0.28%	0.00%	-	-
Horiz. %	94.84%	94.84%	94.84%	100.60%	100.28%	100.00%	100.00%	-
Div Payout %	54.34%	55.20%	49.39%	48.30%	49.65%	54.90%	55.09%	-
YoY %	-1.56%	11.76%	2.26%	-2.72%	-9.56%	-0.34%	-	-
Horiz. %	98.64%	100.20%	89.65%	87.67%	90.13%	99.66%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	595,595	592,713	585,156	584,922	577,716	577,986	552,597	5.11%
YoY %	0.49%	1.29%	0.04%	1.25%	-0.05%	4.59%	-	-
Horiz. %	107.78%	107.26%	105.89%	105.85%	104.55%	104.59%	100.00%	-
NOSH	194,760	194,760	194,760	194,760	194,760	194,760	194,759	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	15.82%	15.38%	16.85%	17.94%	17.45%	16.03%	16.00%	-
YoY %	2.86%	-8.72%	-6.08%	2.81%	8.86%	0.19%	-	-
Horiz. %	98.88%	96.12%	105.31%	112.13%	109.06%	100.19%	100.00%	-
ROE	9.03%	8.93%	10.11%	10.97%	10.77%	9.71%	10.12%	-
YoY %	1.12%	-11.67%	-7.84%	1.86%	10.92%	-4.05%	-	-
Horiz. %	89.23%	88.24%	99.90%	108.40%	106.42%	95.95%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	175.01	177.16	180.64	184.05	183.30	180.10	181.64	-2.44%
YoY %	-1.21%	-1.93%	-1.85%	0.41%	1.78%	-0.85%	-	-
Horiz. %	96.35%	97.53%	99.45%	101.33%	100.91%	99.15%	100.00%	-
EPS	27.60	27.17	30.37	32.95	31.95	28.81	28.99	-3.21%
YoY %	1.58%	-10.54%	-7.83%	3.13%	10.90%	-0.62%	-	-
Horiz. %	95.21%	93.72%	104.76%	113.66%	110.21%	99.38%	100.00%	-
DPS	15.00	15.00	15.00	16.00	16.00	16.00	16.00	-4.20%
YoY %	0.00%	0.00%	-6.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.75%	93.75%	93.75%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.0581	3.0433	3.0045	3.0033	2.9663	2.9677	2.8651	4.43%
YoY %	0.49%	1.29%	0.04%	1.25%	-0.05%	3.58%	-	-
Horiz. %	106.74%	106.22%	104.87%	104.82%	103.53%	103.58%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 194,760
RPS	173.93	176.06	179.52	182.91	182.16	178.98	178.76	-1.80%
YoY %	-1.21%	-1.93%	-1.85%	0.41%	1.78%	0.12%	-	-
Horiz. %	97.30%	98.49%	100.43%	102.32%	101.90%	100.12%	100.00%	-
EPS	27.43	27.00	30.18	32.74	31.75	28.63	28.53	-2.58%
YoY %	1.59%	-10.54%	-7.82%	3.12%	10.90%	0.35%	-	-
Horiz. %	96.14%	94.64%	105.78%	114.76%	111.29%	100.35%	100.00%	-
DPS	14.91	14.91	14.91	15.81	15.76	15.72	15.72	-3.46%
YoY %	0.00%	0.00%	-5.69%	0.32%	0.25%	0.00%	-	-
Horiz. %	94.85%	94.85%	94.85%	100.57%	100.25%	100.00%	100.00%	-
NAPS	3.0391	3.0244	2.9859	2.9847	2.9479	2.9493	2.8197	5.11%
YoY %	0.49%	1.29%	0.04%	1.25%	-0.05%	4.60%	-	-
Horiz. %	107.78%	107.26%	105.89%	105.85%	104.55%	104.60%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.65	2.70	2.67	2.89	3.15	3.20	3.45	-
P/RPS	1.51	1.52	1.48	1.57	1.72	1.78	1.90	-14.18%
YoY %	-0.66%	2.70%	-5.73%	-8.72%	-3.37%	-6.32%	-	-
Horiz. %	79.47%	80.00%	77.89%	82.63%	90.53%	93.68%	100.00%	-
P/EPS	9.60	9.94	8.79	8.77	9.86	11.11	11.90	-13.32%
YoY %	-3.42%	13.08%	0.23%	-11.05%	-11.25%	-6.64%	-	-
Horiz. %	80.67%	83.53%	73.87%	73.70%	82.86%	93.36%	100.00%	-
EY	10.42	10.06	11.37	11.40	10.14	9.00	8.40	15.43%
YoY %	3.58%	-11.52%	-0.26%	12.43%	12.67%	7.14%	-	-
Horiz. %	124.05%	119.76%	135.36%	135.71%	120.71%	107.14%	100.00%	-
DY	5.66	5.56	5.62	5.54	5.08	5.00	4.64	14.15%
YoY %	1.80%	-1.07%	1.44%	9.06%	1.60%	7.76%	-	-
Horiz. %	121.98%	119.83%	121.12%	119.40%	109.48%	107.76%	100.00%	-
P/NAPS	0.87	0.89	0.89	0.96	1.06	1.08	1.20	-19.28%
YoY %	-2.25%	0.00%	-7.29%	-9.43%	-1.85%	-10.00%	-	-
Horiz. %	72.50%	74.17%	74.17%	80.00%	88.33%	90.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	29/08/17	31/05/17	-
Price	2.50	2.77	2.70	2.90	3.00	3.23	3.35	-
P/RPS	1.43	1.56	1.49	1.58	1.64	1.79	1.84	-15.45%
YoY %	-8.33%	4.70%	-5.70%	-3.66%	-8.38%	-2.72%	-	-
Horiz. %	77.72%	84.78%	80.98%	85.87%	89.13%	97.28%	100.00%	-
P/EPS	9.06	10.19	8.89	8.80	9.39	11.21	11.55	-14.93%
YoY %	-11.09%	14.62%	1.02%	-6.28%	-16.24%	-2.94%	-	-
Horiz. %	78.44%	88.23%	76.97%	76.19%	81.30%	97.06%	100.00%	-
EY	11.04	9.81	11.25	11.36	10.65	8.92	8.65	17.64%
YoY %	12.54%	-12.80%	-0.97%	6.67%	19.39%	3.12%	-	-
Horiz. %	127.63%	113.41%	130.06%	131.33%	123.12%	103.12%	100.00%	-
DY	6.00	5.42	5.56	5.52	5.33	4.95	4.78	16.34%
YoY %	10.70%	-2.52%	0.72%	3.56%	7.68%	3.56%	-	-
Horiz. %	125.52%	113.39%	116.32%	115.48%	111.51%	103.56%	100.00%	-
P/NAPS	0.82	0.91	0.90	0.97	1.01	1.09	1.17	-21.08%
YoY %	-9.89%	1.11%	-7.22%	-3.96%	-7.34%	-6.84%	-	-
Horiz. %	70.09%	77.78%	76.92%	82.91%	86.32%	93.16%	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