[ASIAFLE] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.18%
YoY- -7.61%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 390,100 382,166 346,374 322,305 253,632 242,154 259,692 7.01%
PBT 102,102 63,920 77,569 59,100 58,105 57,500 70,644 6.32%
Tax -22,513 -14,202 -16,108 -12,605 -7,778 -7,106 -9,277 15.91%
NP 79,589 49,717 61,461 46,494 50,326 50,393 61,366 4.42%
-
NP to SH 79,440 49,677 61,457 46,494 50,326 50,393 54,624 6.43%
-
Tax Rate 22.05% 22.22% 20.77% 21.33% 13.39% 12.36% 13.13% -
Total Cost 310,510 332,449 284,913 275,810 203,305 191,761 198,325 7.75%
-
Net Worth 513,784 448,755 419,740 379,588 359,600 330,137 276,320 10.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,805 9,443 13,911 12,345 12,316 - 16,273 1.51%
Div Payout % 22.41% 19.01% 22.64% 26.55% 24.47% - 29.79% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 513,784 448,755 419,740 379,588 359,600 330,137 276,320 10.88%
NOSH 190,778 118,047 115,928 115,735 115,471 114,878 101,708 11.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.40% 13.01% 17.74% 14.43% 19.84% 20.81% 23.63% -
ROE 15.46% 11.07% 14.64% 12.25% 14.00% 15.26% 19.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 204.48 323.74 298.78 278.49 219.65 210.79 255.33 -3.63%
EPS 41.64 42.13 53.01 40.17 43.59 43.87 53.71 -4.15%
DPS 9.33 8.00 12.00 10.67 10.67 0.00 16.00 -8.59%
NAPS 2.6931 3.8015 3.6207 3.2798 3.1142 2.8738 2.7168 -0.14%
Adjusted Per Share Value based on latest NOSH - 115,715
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 199.05 195.00 176.74 164.46 129.42 123.56 132.51 7.01%
EPS 40.54 25.35 31.36 23.72 25.68 25.71 27.87 6.44%
DPS 9.09 4.82 7.10 6.30 6.28 0.00 8.30 1.52%
NAPS 2.6216 2.2898 2.1418 1.9369 1.8349 1.6846 1.41 10.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.58 6.80 4.37 3.58 3.56 4.50 5.19 -
P/RPS 2.24 2.10 1.46 1.29 1.62 2.13 2.03 1.65%
P/EPS 11.00 16.16 8.24 8.91 8.17 10.26 9.66 2.18%
EY 9.09 6.19 12.13 11.22 12.24 9.75 10.35 -2.13%
DY 2.04 1.18 2.75 2.98 3.00 0.00 3.08 -6.63%
P/NAPS 1.70 1.79 1.21 1.09 1.14 1.57 1.91 -1.92%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 4.95 4.09 6.14 3.43 3.75 4.38 5.05 -
P/RPS 2.42 1.26 2.05 1.23 1.71 2.08 1.98 3.39%
P/EPS 11.89 9.72 11.58 8.54 8.60 9.98 9.40 3.99%
EY 8.41 10.29 8.63 11.71 11.62 10.02 10.63 -3.82%
DY 1.89 1.96 1.95 3.11 2.84 0.00 3.17 -8.25%
P/NAPS 1.84 1.08 1.70 1.05 1.20 1.52 1.86 -0.17%

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