[ASIAFLE] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 1.04%
YoY- 5.01%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 259,692 308,340 173,826 130,826 125,272 118,574 99,537 17.31%
PBT 70,644 76,446 48,374 40,318 40,942 38,881 34,508 12.67%
Tax -9,277 -2,316 -8,228 -6,832 -9,053 -7,526 -7,060 4.65%
NP 61,366 74,130 40,146 33,486 31,889 31,354 27,448 14.33%
-
NP to SH 54,624 74,130 40,146 33,486 31,889 31,354 27,448 12.14%
-
Tax Rate 13.13% 3.03% 17.01% 16.95% 22.11% 19.36% 20.46% -
Total Cost 198,325 234,209 133,680 97,340 93,382 87,220 72,089 18.35%
-
Net Worth 276,320 259,945 212,870 178,481 164,121 145,510 126,979 13.82%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 16,273 15,150 9,428 11,152 11,179 9,284 9,073 10.21%
Div Payout % 29.79% 20.44% 23.49% 33.31% 35.06% 29.61% 33.06% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 276,320 259,945 212,870 178,481 164,121 145,510 126,979 13.82%
NOSH 101,708 113,627 70,713 69,705 69,871 69,635 68,052 6.92%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.63% 24.04% 23.10% 25.60% 25.46% 26.44% 27.58% -
ROE 19.77% 28.52% 18.86% 18.76% 19.43% 21.55% 21.62% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 255.33 271.36 245.82 187.68 179.29 170.28 146.26 9.72%
EPS 53.71 65.24 56.77 48.04 45.64 45.03 40.33 4.88%
DPS 16.00 13.33 13.33 16.00 16.00 13.33 13.33 3.08%
NAPS 2.7168 2.2877 3.0103 2.5605 2.3489 2.0896 1.8659 6.45%
Adjusted Per Share Value based on latest NOSH - 69,746
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 132.78 157.65 88.88 66.89 64.05 60.63 50.89 17.31%
EPS 27.93 37.90 20.53 17.12 16.30 16.03 14.03 12.14%
DPS 8.32 7.75 4.82 5.70 5.72 4.75 4.64 10.21%
NAPS 1.4128 1.3291 1.0884 0.9126 0.8391 0.744 0.6492 13.82%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 5.19 4.70 5.70 5.65 0.00 0.00 0.00 -
P/RPS 2.03 1.73 2.32 3.01 0.00 0.00 0.00 -
P/EPS 9.66 7.20 10.04 11.76 0.00 0.00 0.00 -
EY 10.35 13.88 9.96 8.50 0.00 0.00 0.00 -
DY 3.08 2.84 2.34 2.83 0.00 0.00 0.00 -
P/NAPS 1.91 2.05 1.89 2.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 -
Price 5.05 4.52 4.98 5.45 0.00 0.00 0.00 -
P/RPS 1.98 1.67 2.03 2.90 0.00 0.00 0.00 -
P/EPS 9.40 6.93 8.77 11.34 0.00 0.00 0.00 -
EY 10.63 14.43 11.40 8.81 0.00 0.00 0.00 -
DY 3.17 2.95 2.68 2.94 0.00 0.00 0.00 -
P/NAPS 1.86 1.98 1.65 2.13 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