[ASIAFLE] YoY Annual (Unaudited) Result on 31-Mar-2012 [#4]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Annual (Unaudited) Result
Revenue	387,416	365,879	323,384	276,313	247,112	267,446	299,323	4.39%
YoY %	5.89%	13.14%	17.04%	11.82%	-7.60%	-10.65%	-	-
Horiz. %	129.43%	122.24%	108.04%	92.31%	82.56%	89.35%	100.00%	-
PBT	64,615	76,580	56,126	57,204	58,246	66,016	75,983	-2.66%
YoY %	-15.62%	36.44%	-1.88%	-1.79%	-11.77%	-13.12%	-	-
Horiz. %	85.04%	100.79%	73.87%	75.29%	76.66%	86.88%	100.00%	-
Tax	-14,408	-16,030	-12,886	-8,481	-7,856	-8,327	349	-
YoY %	10.12%	-24.40%	-51.94%	-7.96%	5.66%	-2,485.96%	-	-
Horiz. %	-4,128.37%	-4,593.12%	-3,692.26%	-2,430.09%	-2,251.00%	-2,385.96%	100.00%	-
NP	50,207	60,550	43,240	48,723	50,390	57,689	76,332	-6.74%
YoY %	-17.08%	40.03%	-11.25%	-3.31%	-12.65%	-24.42%	-	-
Horiz. %	65.77%	79.32%	56.65%	63.83%	66.01%	75.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,171	60,527	42,891	48,723	50,390	57,689	76,332	-6.75%
YoY %	-17.11%	41.12%	-11.97%	-3.31%	-12.65%	-24.42%	-	-
Horiz. %	65.73%	79.29%	56.19%	63.83%	66.01%	75.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.30%	20.93%	22.96%	14.83%	13.49%	12.61%	-0.46%	-
YoY %	6.55%	-8.84%	54.82%	9.93%	6.98%	2,841.30%	-	-
Horiz. %	-4,847.83%	-4,550.00%	-4,991.30%	-3,223.91%	-2,932.61%	-2,741.30%	100.00%	-
Total Cost	337,209	305,329	280,144	227,590	196,722	209,757	222,991	7.13%
YoY %	10.44%	8.99%	23.09%	15.69%	-6.21%	-5.93%	-	-
Horiz. %	151.22%	136.92%	125.63%	102.06%	88.22%	94.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	460,227	271,614	384,861	368,605	345,098	317,552	280,173	8.61%
YoY %	69.44%	-29.43%	4.41%	6.81%	8.67%	13.34%	-	-
Horiz. %	164.27%	96.95%	137.37%	131.56%	123.17%	113.34%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	28,369	26,103	23,731	24,835	26,213	32,011	28,418	-0.02%
YoY %	8.68%	10.00%	-4.45%	-5.26%	-18.11%	12.64%	-	-
Horiz. %	99.83%	91.85%	83.51%	87.39%	92.24%	112.64%	100.00%	-
Div Payout %	56.55%	43.13%	55.33%	50.97%	52.02%	55.49%	37.23%	-
YoY %	31.12%	-22.05%	8.55%	-2.02%	-6.25%	49.05%	-	-
Horiz. %	151.89%	115.85%	148.62%	136.91%	139.73%	149.05%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	460,227	271,614	384,861	368,605	345,098	317,552	280,173	8.61%
YoY %	69.44%	-29.43%	4.41%	6.81%	8.67%	13.34%	-	-
Horiz. %	164.27%	96.95%	137.37%	131.56%	123.17%	113.34%	100.00%	-
NOSH	189,129	116,014	115,765	115,514	114,971	114,326	113,674	8.85%
YoY %	63.02%	0.22%	0.22%	0.47%	0.56%	0.57%	-	-
Horiz. %	166.38%	102.06%	101.84%	101.62%	101.14%	100.57%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	12.96%	16.55%	13.37%	17.63%	20.39%	21.57%	25.50%	-
YoY %	-21.69%	23.78%	-24.16%	-13.54%	-5.47%	-15.41%	-	-
Horiz. %	50.82%	64.90%	52.43%	69.14%	79.96%	84.59%	100.00%	-
ROE	10.90%	22.28%	11.14%	13.22%	14.60%	18.17%	27.24%	-
YoY %	-51.08%	100.00%	-15.73%	-9.45%	-19.65%	-33.30%	-	-
Horiz. %	40.01%	81.79%	40.90%	48.53%	53.60%	66.70%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	204.84	315.37	279.34	239.20	214.93	233.93	263.32	-4.09%
YoY %	-35.05%	12.90%	16.78%	11.29%	-8.12%	-11.16%	-	-
Horiz. %	77.79%	119.77%	106.08%	90.84%	81.62%	88.84%	100.00%	-
EPS	26.50	32.58	37.05	42.18	43.83	50.46	67.15	-14.34%
YoY %	-18.66%	-12.06%	-12.16%	-3.76%	-13.14%	-24.85%	-	-
Horiz. %	39.46%	48.52%	55.17%	62.81%	65.27%	75.15%	100.00%	-
DPS	15.00	22.50	20.50	21.50	22.80	28.00	25.00	-8.15%
YoY %	-33.33%	9.76%	-4.65%	-5.70%	-18.57%	12.00%	-	-
Horiz. %	60.00%	90.00%	82.00%	86.00%	91.20%	112.00%	100.00%	-
NAPS	2.4334	2.3412	3.3245	3.191	3.0016	2.7776	2.4647	-0.21%
YoY %	3.94%	-29.58%	4.18%	6.31%	8.06%	12.70%	-	-
Horiz. %	98.73%	94.99%	134.88%	129.47%	121.78%	112.70%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 115,540
RPS	198.08	187.07	165.34	141.28	126.35	136.74	153.04	4.39%
YoY %	5.89%	13.14%	17.03%	11.82%	-7.60%	-10.65%	-	-
Horiz. %	129.43%	122.24%	108.04%	92.32%	82.56%	89.35%	100.00%	-
EPS	25.65	30.95	21.93	24.91	25.76	29.50	39.03	-6.75%
YoY %	-17.12%	41.13%	-11.96%	-3.30%	-12.68%	-24.42%	-	-
Horiz. %	65.72%	79.30%	56.19%	63.82%	66.00%	75.58%	100.00%	-
DPS	14.50	13.35	12.13	12.70	13.40	16.37	14.53	-0.03%
YoY %	8.61%	10.06%	-4.49%	-5.22%	-18.14%	12.66%	-	-
Horiz. %	99.79%	91.88%	83.48%	87.41%	92.22%	112.66%	100.00%	-
NAPS	2.3531	1.3887	1.9678	1.8846	1.7644	1.6236	1.4325	8.61%
YoY %	69.45%	-29.43%	4.41%	6.81%	8.67%	13.34%	-	-
Horiz. %	164.27%	96.94%	137.37%	131.56%	123.17%	113.34%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	3.99	7.18	3.44	3.95	4.28	5.05	4.52	-
P/RPS	1.95	2.28	1.23	1.65	1.99	2.16	1.72	2.11%
YoY %	-14.47%	85.37%	-25.45%	-17.09%	-7.87%	25.58%	-	-
Horiz. %	113.37%	132.56%	71.51%	95.93%	115.70%	125.58%	100.00%	-
P/EPS	15.04	13.76	9.28	9.36	9.77	10.01	6.73	14.33%
YoY %	9.30%	48.28%	-0.85%	-4.20%	-2.40%	48.74%	-	-
Horiz. %	223.48%	204.46%	137.89%	139.08%	145.17%	148.74%	100.00%	-
EY	6.65	7.27	10.77	10.68	10.24	9.99	14.86	-12.53%
YoY %	-8.53%	-32.50%	0.84%	4.30%	2.50%	-32.77%	-	-
Horiz. %	44.75%	48.92%	72.48%	71.87%	68.91%	67.23%	100.00%	-
DY	3.76	3.13	5.96	5.44	5.33	5.54	5.53	-6.22%
YoY %	20.13%	-47.48%	9.56%	2.06%	-3.79%	0.18%	-	-
Horiz. %	67.99%	56.60%	107.78%	98.37%	96.38%	100.18%	100.00%	-
P/NAPS	1.64	3.07	1.03	1.24	1.43	1.82	1.83	-1.80%
YoY %	-46.58%	198.06%	-16.94%	-13.29%	-21.43%	-0.55%	-	-
Horiz. %	89.62%	167.76%	56.28%	67.76%	78.14%	99.45%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/05/15	29/05/14	31/05/13	31/05/12	27/05/11	27/05/10	29/05/09	-
Price	3.40	6.96	3.65	3.45	4.01	4.50	4.96	-
P/RPS	1.66	2.21	1.31	1.44	1.87	1.92	1.88	-2.05%
YoY %	-24.89%	68.70%	-9.03%	-22.99%	-2.60%	2.13%	-	-
Horiz. %	88.30%	117.55%	69.68%	76.60%	99.47%	102.13%	100.00%	-
P/EPS	12.82	13.34	9.85	8.18	9.15	8.92	7.39	9.61%
YoY %	-3.90%	35.43%	20.42%	-10.60%	2.58%	20.70%	-	-
Horiz. %	173.48%	180.51%	133.29%	110.69%	123.82%	120.70%	100.00%	-
EY	7.80	7.50	10.15	12.23	10.93	11.21	13.54	-8.77%
YoY %	4.00%	-26.11%	-17.01%	11.89%	-2.50%	-17.21%	-	-
Horiz. %	57.61%	55.39%	74.96%	90.32%	80.72%	82.79%	100.00%	-
DY	4.41	3.23	5.62	6.23	5.69	6.22	5.04	-2.19%
YoY %	36.53%	-42.53%	-9.79%	9.49%	-8.52%	23.41%	-	-
Horiz. %	87.50%	64.09%	111.51%	123.61%	112.90%	123.41%	100.00%	-
P/NAPS	1.40	2.97	1.10	1.08	1.34	1.62	2.01	-5.84%
YoY %	-52.86%	170.00%	1.85%	-19.40%	-17.28%	-19.40%	-	-
Horiz. %	69.65%	147.76%	54.73%	53.73%	66.67%	80.60%	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 - 5 July 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

993

HLIND

HONG LEONG INDUSTRIES BHD

956

GENTING

GENTING BHD

409

YTLPOWR

YTL POWER INTERNATIONAL BHD

394

JCY

JCY INTERNATIONAL BERHAD

392

ARMADA

BUMI ARMADA BERHAD

364

SALCON

SALCON BHD

320

TSH

TSH RESOURCES BHD

284

MAYBANK

MALAYAN BANKING BHD

272

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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