[ASIAFLE] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -0.37%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 173,826 130,826 125,272 118,574 99,537 88,988 80,648 13.64%
PBT 48,374 40,318 40,942 38,881 34,508 27,053 22,378 13.70%
Tax -8,228 -6,832 -9,053 -7,526 -7,060 -6,406 -5,494 6.95%
NP 40,146 33,486 31,889 31,354 27,448 20,646 16,884 15.52%
-
NP to SH 40,146 33,486 31,889 31,354 27,448 20,646 16,884 15.52%
-
Tax Rate 17.01% 16.95% 22.11% 19.36% 20.46% 23.68% 24.55% -
Total Cost 133,680 97,340 93,382 87,220 72,089 68,341 63,764 13.12%
-
Net Worth 212,870 178,481 164,121 145,510 126,979 116,339 102,984 12.85%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 9,428 11,152 11,179 9,284 9,073 4,488 3,556 17.63%
Div Payout % 23.49% 33.31% 35.06% 29.61% 33.06% 21.74% 21.06% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 212,870 178,481 164,121 145,510 126,979 116,339 102,984 12.85%
NOSH 70,713 69,705 69,871 69,635 68,052 67,326 66,682 0.98%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 23.10% 25.60% 25.46% 26.44% 27.58% 23.20% 20.94% -
ROE 18.86% 18.76% 19.43% 21.55% 21.62% 17.75% 16.39% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 245.82 187.68 179.29 170.28 146.26 132.17 120.94 12.54%
EPS 56.77 48.04 45.64 45.03 40.33 30.67 25.32 14.39%
DPS 13.33 16.00 16.00 13.33 13.33 6.67 5.33 16.49%
NAPS 3.0103 2.5605 2.3489 2.0896 1.8659 1.728 1.5444 11.75%
Adjusted Per Share Value based on latest NOSH - 69,650
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 88.88 66.89 64.05 60.63 50.89 45.50 41.23 13.65%
EPS 20.53 17.12 16.30 16.03 14.03 10.56 8.63 15.53%
DPS 4.82 5.70 5.72 4.75 4.64 2.29 1.82 17.61%
NAPS 1.0884 0.9126 0.8391 0.744 0.6492 0.5948 0.5265 12.86%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 - - - - - -
Price 5.70 5.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.32 3.01 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.04 11.76 0.00 0.00 0.00 0.00 0.00 -
EY 9.96 8.50 0.00 0.00 0.00 0.00 0.00 -
DY 2.34 2.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.21 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 28/02/02 -
Price 4.98 5.45 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.03 2.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.77 11.34 0.00 0.00 0.00 0.00 0.00 -
EY 11.40 8.81 0.00 0.00 0.00 0.00 0.00 -
DY 2.68 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.13 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