[ASIAFLE] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -0.23%
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 322,305 253,632 242,154 259,692 308,340 173,826 130,826 16.19%
PBT 59,100 58,105 57,500 70,644 76,446 48,374 40,318 6.57%
Tax -12,605 -7,778 -7,106 -9,277 -2,316 -8,228 -6,832 10.73%
NP 46,494 50,326 50,393 61,366 74,130 40,146 33,486 5.61%
-
NP to SH 46,494 50,326 50,393 54,624 74,130 40,146 33,486 5.61%
-
Tax Rate 21.33% 13.39% 12.36% 13.13% 3.03% 17.01% 16.95% -
Total Cost 275,810 203,305 191,761 198,325 234,209 133,680 97,340 18.93%
-
Net Worth 379,588 359,600 330,137 276,320 259,945 212,870 178,481 13.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,345 12,316 - 16,273 15,150 9,428 11,152 1.70%
Div Payout % 26.55% 24.47% - 29.79% 20.44% 23.49% 33.31% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 379,588 359,600 330,137 276,320 259,945 212,870 178,481 13.38%
NOSH 115,735 115,471 114,878 101,708 113,627 70,713 69,705 8.80%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.43% 19.84% 20.81% 23.63% 24.04% 23.10% 25.60% -
ROE 12.25% 14.00% 15.26% 19.77% 28.52% 18.86% 18.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 278.49 219.65 210.79 255.33 271.36 245.82 187.68 6.79%
EPS 40.17 43.59 43.87 53.71 65.24 56.77 48.04 -2.93%
DPS 10.67 10.67 0.00 16.00 13.33 13.33 16.00 -6.52%
NAPS 3.2798 3.1142 2.8738 2.7168 2.2877 3.0103 2.5605 4.20%
Adjusted Per Share Value based on latest NOSH - 114,270
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 164.79 129.68 123.81 132.78 157.65 88.88 66.89 16.19%
EPS 23.77 25.73 25.77 27.93 37.90 20.53 17.12 5.61%
DPS 6.31 6.30 0.00 8.32 7.75 4.82 5.70 1.70%
NAPS 1.9408 1.8386 1.688 1.4128 1.3291 1.0884 0.9126 13.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.58 3.56 4.50 5.19 4.70 5.70 5.65 -
P/RPS 1.29 1.62 2.13 2.03 1.73 2.32 3.01 -13.15%
P/EPS 8.91 8.17 10.26 9.66 7.20 10.04 11.76 -4.51%
EY 11.22 12.24 9.75 10.35 13.88 9.96 8.50 4.73%
DY 2.98 3.00 0.00 3.08 2.84 2.34 2.83 0.86%
P/NAPS 1.09 1.14 1.57 1.91 2.05 1.89 2.21 -11.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 3.43 3.75 4.38 5.05 4.52 4.98 5.45 -
P/RPS 1.23 1.71 2.08 1.98 1.67 2.03 2.90 -13.30%
P/EPS 8.54 8.60 9.98 9.40 6.93 8.77 11.34 -4.61%
EY 11.71 11.62 10.02 10.63 14.43 11.40 8.81 4.85%
DY 3.11 2.84 0.00 3.17 2.95 2.68 2.94 0.94%
P/NAPS 1.05 1.20 1.52 1.86 1.98 1.65 2.13 -11.11%

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