[ASIAFLE] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 2.65%
YoY- 32.94%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 130,826 125,272 118,574 99,537 88,988 80,648 82,750 7.92%
PBT 40,318 40,942 38,881 34,508 27,053 22,378 24,442 8.69%
Tax -6,832 -9,053 -7,526 -7,060 -6,406 -5,494 -6,529 0.75%
NP 33,486 31,889 31,354 27,448 20,646 16,884 17,913 10.98%
-
NP to SH 33,486 31,889 31,354 27,448 20,646 16,884 17,913 10.98%
-
Tax Rate 16.95% 22.11% 19.36% 20.46% 23.68% 24.55% 26.71% -
Total Cost 97,340 93,382 87,220 72,089 68,341 63,764 64,837 7.00%
-
Net Worth 178,481 164,121 145,510 126,979 116,339 102,984 93,665 11.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 11,152 11,179 9,284 9,073 4,488 3,556 - -
Div Payout % 33.31% 35.06% 29.61% 33.06% 21.74% 21.06% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 178,481 164,121 145,510 126,979 116,339 102,984 93,665 11.33%
NOSH 69,705 69,871 69,635 68,052 67,326 66,682 66,575 0.76%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.60% 25.46% 26.44% 27.58% 23.20% 20.94% 21.65% -
ROE 18.76% 19.43% 21.55% 21.62% 17.75% 16.39% 19.12% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 187.68 179.29 170.28 146.26 132.17 120.94 124.30 7.10%
EPS 48.04 45.64 45.03 40.33 30.67 25.32 26.91 10.13%
DPS 16.00 16.00 13.33 13.33 6.67 5.33 0.00 -
NAPS 2.5605 2.3489 2.0896 1.8659 1.728 1.5444 1.4069 10.49%
Adjusted Per Share Value based on latest NOSH - 68,854
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 66.89 64.05 60.63 50.89 45.50 41.23 42.31 7.92%
EPS 17.12 16.30 16.03 14.03 10.56 8.63 9.16 10.98%
DPS 5.70 5.72 4.75 4.64 2.29 1.82 0.00 -
NAPS 0.9126 0.8391 0.744 0.6492 0.5948 0.5265 0.4789 11.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.76 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.50 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.34 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.81 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment