[ASIAFLE] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -7.59%
YoY- 25.07%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 343,862 388,230 392,686 332,648 325,714 226,236 245,446 5.77%
PBT 61,078 105,036 66,028 76,952 62,762 52,916 59,580 0.41%
Tax -15,274 -22,550 -14,484 -15,632 -13,728 -7,550 -6,912 14.11%
NP 45,804 82,486 51,544 61,320 49,034 45,366 52,668 -2.29%
-
NP to SH 45,628 82,338 51,508 61,326 49,034 45,366 52,668 -2.36%
-
Tax Rate 25.01% 21.47% 21.94% 20.31% 21.87% 14.27% 11.60% -
Total Cost 298,058 305,744 341,142 271,328 276,680 180,870 192,778 7.52%
-
Net Worth 531,876 515,984 444,362 410,678 378,931 355,787 329,754 8.28%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 11,515 - - - - - - -
Div Payout % 25.24% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 531,876 515,984 444,362 410,678 378,931 355,787 329,754 8.28%
NOSH 192,249 190,597 117,705 115,840 115,700 115,448 114,745 8.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.32% 21.25% 13.13% 18.43% 15.05% 20.05% 21.46% -
ROE 8.58% 15.96% 11.59% 14.93% 12.94% 12.75% 15.97% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 179.16 203.69 333.62 287.16 281.51 195.96 213.91 -2.90%
EPS 23.76 43.20 43.76 52.94 42.38 39.30 45.90 -10.38%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7712 2.7072 3.7752 3.5452 3.2751 3.0818 2.8738 -0.60%
Adjusted Per Share Value based on latest NOSH - 115,827
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 175.46 198.10 200.37 169.74 166.20 115.44 125.24 5.77%
EPS 23.28 42.01 26.28 31.29 25.02 23.15 26.87 -2.35%
DPS 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.714 2.6329 2.2674 2.0955 1.9335 1.8154 1.6826 8.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.71 3.60 7.10 3.86 3.72 3.50 4.62 -
P/RPS 2.07 1.77 2.13 1.34 1.32 1.79 2.16 -0.70%
P/EPS 15.61 8.33 16.22 7.29 8.78 8.91 10.07 7.57%
EY 6.41 12.00 6.16 13.72 11.39 11.23 9.94 -7.04%
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.33 1.88 1.09 1.14 1.14 1.61 -3.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 01/12/15 28/11/14 29/11/13 30/11/12 30/11/11 26/11/10 -
Price 3.70 4.74 6.70 4.28 3.60 3.55 4.60 -
P/RPS 2.07 2.33 2.01 1.49 1.28 1.81 2.15 -0.62%
P/EPS 15.56 10.97 15.31 8.08 8.49 9.03 10.02 7.60%
EY 6.43 9.11 6.53 12.37 11.77 11.07 9.98 -7.05%
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.75 1.77 1.21 1.10 1.15 1.60 -2.90%

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