[ASIAFLE] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -4.32%
YoY- -7.75%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 346,374 322,305 253,632 242,154 259,692 308,340 173,826 12.16%
PBT 77,569 59,100 58,105 57,500 70,644 76,446 48,374 8.18%
Tax -16,108 -12,605 -7,778 -7,106 -9,277 -2,316 -8,228 11.83%
NP 61,461 46,494 50,326 50,393 61,366 74,130 40,146 7.34%
-
NP to SH 61,457 46,494 50,326 50,393 54,624 74,130 40,146 7.34%
-
Tax Rate 20.77% 21.33% 13.39% 12.36% 13.13% 3.03% 17.01% -
Total Cost 284,913 275,810 203,305 191,761 198,325 234,209 133,680 13.42%
-
Net Worth 419,740 379,588 359,600 330,137 276,320 259,945 212,870 11.96%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 13,911 12,345 12,316 - 16,273 15,150 9,428 6.69%
Div Payout % 22.64% 26.55% 24.47% - 29.79% 20.44% 23.49% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 419,740 379,588 359,600 330,137 276,320 259,945 212,870 11.96%
NOSH 115,928 115,735 115,471 114,878 101,708 113,627 70,713 8.57%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 17.74% 14.43% 19.84% 20.81% 23.63% 24.04% 23.10% -
ROE 14.64% 12.25% 14.00% 15.26% 19.77% 28.52% 18.86% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 298.78 278.49 219.65 210.79 255.33 271.36 245.82 3.30%
EPS 53.01 40.17 43.59 43.87 53.71 65.24 56.77 -1.13%
DPS 12.00 10.67 10.67 0.00 16.00 13.33 13.33 -1.73%
NAPS 3.6207 3.2798 3.1142 2.8738 2.7168 2.2877 3.0103 3.12%
Adjusted Per Share Value based on latest NOSH - 114,954
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 177.10 164.79 129.68 123.81 132.78 157.65 88.88 12.16%
EPS 31.42 23.77 25.73 25.77 27.93 37.90 20.53 7.34%
DPS 7.11 6.31 6.30 0.00 8.32 7.75 4.82 6.68%
NAPS 2.1461 1.9408 1.8386 1.688 1.4128 1.3291 1.0884 11.96%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.37 3.58 3.56 4.50 5.19 4.70 5.70 -
P/RPS 1.46 1.29 1.62 2.13 2.03 1.73 2.32 -7.42%
P/EPS 8.24 8.91 8.17 10.26 9.66 7.20 10.04 -3.23%
EY 12.13 11.22 12.24 9.75 10.35 13.88 9.96 3.33%
DY 2.75 2.98 3.00 0.00 3.08 2.84 2.34 2.72%
P/NAPS 1.21 1.09 1.14 1.57 1.91 2.05 1.89 -7.15%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 6.14 3.43 3.75 4.38 5.05 4.52 4.98 -
P/RPS 2.05 1.23 1.71 2.08 1.98 1.67 2.03 0.16%
P/EPS 11.58 8.54 8.60 9.98 9.40 6.93 8.77 4.73%
EY 8.63 11.71 11.62 10.02 10.63 14.43 11.40 -4.52%
DY 1.95 3.11 2.84 0.00 3.17 2.95 2.68 -5.15%
P/NAPS 1.70 1.05 1.20 1.52 1.86 1.98 1.65 0.49%

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