[ASIAFLE] QoQ TTM Result on 31-Mar-2018 [#4]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

31-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- -7.82%

YoY- 5.77%

Quarter Report

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	330,966	340,854	345,033	351,814	358,457	356,995	350,762	-3.78%
YoY %	-2.90%	-1.21%	-1.93%	-1.85%	0.41%	1.78%	-	-
Horiz. %	94.36%	97.18%	98.37%	100.30%	102.19%	101.78%	100.00%	-
PBT	53,861	65,014	63,838	71,369	76,841	77,072	70,868	-16.67%
YoY %	-17.15%	1.84%	-10.55%	-7.12%	-0.30%	8.75%	-	-
Horiz. %	76.00%	91.74%	90.08%	100.71%	108.43%	108.75%	100.00%	-
Tax	-8,240	-11,103	-10,765	-12,072	-12,540	-14,759	-14,644	-31.77%
YoY %	25.79%	-3.14%	10.83%	3.73%	15.03%	-0.79%	-	-
Horiz. %	56.27%	75.82%	73.51%	82.44%	85.63%	100.79%	100.00%	-
NP	45,621	53,911	53,073	59,297	64,301	62,313	56,224	-12.97%
YoY %	-15.38%	1.58%	-10.50%	-7.78%	3.19%	10.83%	-	-
Horiz. %	81.14%	95.89%	94.40%	105.47%	114.37%	110.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,538	53,757	52,920	59,148	64,164	62,221	56,116	-12.96%
YoY %	-15.29%	1.58%	-10.53%	-7.82%	3.12%	10.88%	-	-
Horiz. %	81.15%	95.80%	94.30%	105.40%	114.34%	110.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.30%	17.08%	16.86%	16.91%	16.32%	19.15%	20.66%	-
YoY %	-10.42%	1.30%	-0.30%	3.62%	-14.78%	-7.31%	-	-
Horiz. %	74.06%	82.67%	81.61%	81.85%	78.99%	92.69%	100.00%	-
Total Cost	285,345	286,943	291,960	292,517	294,156	294,682	294,538	-2.08%
YoY %	-0.56%	-1.72%	-0.19%	-0.56%	-0.18%	0.05%	-	-
Horiz. %	96.88%	97.42%	99.12%	99.31%	99.87%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	597,153	595,595	592,713	585,156	584,922	577,716	577,986	2.19%
YoY %	0.26%	0.49%	1.29%	0.04%	1.25%	-0.05%	-	-
Horiz. %	103.32%	103.05%	102.55%	101.24%	101.20%	99.95%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	29,214	29,214	29,214	29,214	30,991	30,890	30,805	-3.46%
YoY %	0.00%	0.00%	0.00%	-5.73%	0.33%	0.28%	-	-
Horiz. %	94.84%	94.84%	94.84%	94.84%	100.60%	100.28%	100.00%	-
Div Payout %	64.15%	54.34%	55.20%	49.39%	48.30%	49.65%	54.90%	-
YoY %	18.05%	-1.56%	11.76%	2.26%	-2.72%	-9.56%	-	-
Horiz. %	116.85%	98.98%	100.55%	89.96%	87.98%	90.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	597,153	595,595	592,713	585,156	584,922	577,716	577,986	2.19%
YoY %	0.26%	0.49%	1.29%	0.04%	1.25%	-0.05%	-	-
Horiz. %	103.32%	103.05%	102.55%	101.24%	101.20%	99.95%	100.00%	-
NOSH	194,760	194,760	194,760	194,760	194,760	194,760	194,760	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	13.78%	15.82%	15.38%	16.85%	17.94%	17.45%	16.03%	-
YoY %	-12.90%	2.86%	-8.72%	-6.08%	2.81%	8.86%	-	-
Horiz. %	85.96%	98.69%	95.95%	105.12%	111.92%	108.86%	100.00%	-
ROE	7.63%	9.03%	8.93%	10.11%	10.97%	10.77%	9.71%	-
YoY %	-15.50%	1.12%	-11.67%	-7.84%	1.86%	10.92%	-	-
Horiz. %	78.58%	93.00%	91.97%	104.12%	112.98%	110.92%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	169.94	175.01	177.16	180.64	184.05	183.30	180.10	-3.78%
YoY %	-2.90%	-1.21%	-1.93%	-1.85%	0.41%	1.78%	-	-
Horiz. %	94.36%	97.17%	98.37%	100.30%	102.19%	101.78%	100.00%	-
EPS	23.38	27.60	27.17	30.37	32.95	31.95	28.81	-12.96%
YoY %	-15.29%	1.58%	-10.54%	-7.83%	3.13%	10.90%	-	-
Horiz. %	81.15%	95.80%	94.31%	105.41%	114.37%	110.90%	100.00%	-
DPS	15.00	15.00	15.00	15.00	16.00	16.00	16.00	-4.20%
YoY %	0.00%	0.00%	0.00%	-6.25%	0.00%	0.00%	-	-
Horiz. %	93.75%	93.75%	93.75%	93.75%	100.00%	100.00%	100.00%	-
NAPS	3.0661	3.0581	3.0433	3.0045	3.0033	2.9663	2.9677	2.19%
YoY %	0.26%	0.49%	1.29%	0.04%	1.25%	-0.05%	-	-
Horiz. %	103.32%	103.05%	102.55%	101.24%	101.20%	99.95%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 194,760
RPS	169.27	174.33	176.46	179.93	183.33	182.58	179.39	-3.78%
YoY %	-2.90%	-1.21%	-1.93%	-1.85%	0.41%	1.78%	-	-
Horiz. %	94.36%	97.18%	98.37%	100.30%	102.20%	101.78%	100.00%	-
EPS	23.29	27.49	27.07	30.25	32.82	31.82	28.70	-12.96%
YoY %	-15.28%	1.55%	-10.51%	-7.83%	3.14%	10.87%	-	-
Horiz. %	81.15%	95.78%	94.32%	105.40%	114.36%	110.87%	100.00%	-
DPS	14.94	14.94	14.94	14.94	15.85	15.80	15.76	-3.49%
YoY %	0.00%	0.00%	0.00%	-5.74%	0.32%	0.25%	-	-
Horiz. %	94.80%	94.80%	94.80%	94.80%	100.57%	100.25%	100.00%	-
NAPS	3.0541	3.0461	3.0314	2.9927	2.9915	2.9547	2.956	2.19%
YoY %	0.26%	0.48%	1.29%	0.04%	1.25%	-0.04%	-	-
Horiz. %	103.32%	103.05%	102.55%	101.24%	101.20%	99.96%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	2.56	2.65	2.70	2.67	2.89	3.15	3.20	-
P/RPS	1.51	1.51	1.52	1.48	1.57	1.72	1.78	-10.36%
YoY %	0.00%	-0.66%	2.70%	-5.73%	-8.72%	-3.37%	-	-
Horiz. %	84.83%	84.83%	85.39%	83.15%	88.20%	96.63%	100.00%	-
P/EPS	10.95	9.60	9.94	8.79	8.77	9.86	11.11	-0.95%
YoY %	14.06%	-3.42%	13.08%	0.23%	-11.05%	-11.25%	-	-
Horiz. %	98.56%	86.41%	89.47%	79.12%	78.94%	88.75%	100.00%	-
EY	9.13	10.42	10.06	11.37	11.40	10.14	9.00	0.95%
YoY %	-12.38%	3.58%	-11.52%	-0.26%	12.43%	12.67%	-	-
Horiz. %	101.44%	115.78%	111.78%	126.33%	126.67%	112.67%	100.00%	-
DY	5.86	5.66	5.56	5.62	5.54	5.08	5.00	11.12%
YoY %	3.53%	1.80%	-1.07%	1.44%	9.06%	1.60%	-	-
Horiz. %	117.20%	113.20%	111.20%	112.40%	110.80%	101.60%	100.00%	-
P/NAPS	0.83	0.87	0.89	0.89	0.96	1.06	1.08	-16.05%
YoY %	-4.60%	-2.25%	0.00%	-7.29%	-9.43%	-1.85%	-	-
Horiz. %	76.85%	80.56%	82.41%	82.41%	88.89%	98.15%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/19	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	29/08/17	-
Price	2.59	2.50	2.77	2.70	2.90	3.00	3.23	-
P/RPS	1.52	1.43	1.56	1.49	1.58	1.64	1.79	-10.30%
YoY %	6.29%	-8.33%	4.70%	-5.70%	-3.66%	-8.38%	-	-
Horiz. %	84.92%	79.89%	87.15%	83.24%	88.27%	91.62%	100.00%	-
P/EPS	11.08	9.06	10.19	8.89	8.80	9.39	11.21	-0.77%
YoY %	22.30%	-11.09%	14.62%	1.02%	-6.28%	-16.24%	-	-
Horiz. %	98.84%	80.82%	90.90%	79.30%	78.50%	83.76%	100.00%	-
EY	9.03	11.04	9.81	11.25	11.36	10.65	8.92	0.81%
YoY %	-18.21%	12.54%	-12.80%	-0.97%	6.67%	19.39%	-	-
Horiz. %	101.23%	123.77%	109.98%	126.12%	127.35%	119.39%	100.00%	-
DY	5.79	6.00	5.42	5.56	5.52	5.33	4.95	10.98%
YoY %	-3.50%	10.70%	-2.52%	0.72%	3.56%	7.68%	-	-
Horiz. %	116.97%	121.21%	109.49%	112.32%	111.52%	107.68%	100.00%	-
P/NAPS	0.84	0.82	0.91	0.90	0.97	1.01	1.09	-15.90%
YoY %	2.44%	-9.89%	1.11%	-7.22%	-3.96%	-7.34%	-	-
Horiz. %	77.06%	75.23%	83.49%	82.57%	88.99%	92.66%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

375

PTRANS

PERAK TRANSIT BERHAD

333

HLIND

HONG LEONG INDUSTRIES BHD

325

DNEX

DAGANG NEXCHANGE BERHAD

301

NOTION

NOTION VTEC BHD

272

PBBANK

PUBLIC BANK BHD

259

MAYBANK

MALAYAN BANKING BHD

256

TOPGLOV

TOP GLOVE CORPORATION BHD

248

YTLPOWR

YTL POWER INTERNATIONAL BHD

209

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

YNHPROP

0.475

+0.025

65,597,900

HSI-CT2

0.08

-0.04

62,312,900

TOPGLOV

1.19

0.00

61,302,400

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More