[ASIAFLE] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 5.61%
YoY- -24.42%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 323,384 276,313 247,112 267,446 299,323 208,416 132,433 16.02%
PBT 56,126 57,204 58,246 66,016 75,983 49,262 39,614 5.97%
Tax -12,886 -8,481 -7,856 -8,327 349 -8,545 -7,207 10.15%
NP 43,240 48,723 50,390 57,689 76,332 40,717 32,407 4.91%
-
NP to SH 42,891 48,723 50,390 57,689 76,332 40,717 32,407 4.77%
-
Tax Rate 22.96% 14.83% 13.49% 12.61% -0.46% 17.35% 18.19% -
Total Cost 280,144 227,590 196,722 209,757 222,991 167,699 100,026 18.70%
-
Net Worth 384,861 368,605 345,098 317,552 280,173 221,754 184,928 12.98%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 23,731 24,835 26,213 32,011 28,418 27,988 22,287 1.05%
Div Payout % 55.33% 50.97% 52.02% 55.49% 37.23% 68.74% 68.77% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 384,861 368,605 345,098 317,552 280,173 221,754 184,928 12.98%
NOSH 115,765 115,514 114,971 114,326 113,674 111,952 69,647 8.82%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.37% 17.63% 20.39% 21.57% 25.50% 19.54% 24.47% -
ROE 11.14% 13.22% 14.60% 18.17% 27.24% 18.36% 17.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 279.34 239.20 214.93 233.93 263.32 186.17 190.15 6.61%
EPS 37.05 42.18 43.83 50.46 67.15 36.37 46.53 -3.72%
DPS 20.50 21.50 22.80 28.00 25.00 25.00 32.00 -7.14%
NAPS 3.3245 3.191 3.0016 2.7776 2.4647 1.9808 2.6552 3.81%
Adjusted Per Share Value based on latest NOSH - 114,240
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 165.34 141.28 126.35 136.74 153.04 106.56 67.71 16.02%
EPS 21.93 24.91 25.76 29.50 39.03 20.82 16.57 4.77%
DPS 12.13 12.70 13.40 16.37 14.53 14.31 11.40 1.03%
NAPS 1.9678 1.8846 1.7644 1.6236 1.4325 1.1338 0.9455 12.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.44 3.95 4.28 5.05 4.52 5.05 5.50 -
P/RPS 1.23 1.65 1.99 2.16 1.72 2.71 2.89 -13.25%
P/EPS 9.28 9.36 9.77 10.01 6.73 13.89 11.82 -3.94%
EY 10.77 10.68 10.24 9.99 14.86 7.20 8.46 4.10%
DY 5.96 5.44 5.33 5.54 5.53 4.95 5.82 0.39%
P/NAPS 1.03 1.24 1.43 1.82 1.83 2.55 2.07 -10.97%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 27/05/11 27/05/10 29/05/09 30/05/08 01/06/07 -
Price 3.65 3.45 4.01 4.50 4.96 5.50 5.85 -
P/RPS 1.31 1.44 1.87 1.92 1.88 2.95 3.08 -13.26%
P/EPS 9.85 8.18 9.15 8.92 7.39 15.12 12.57 -3.97%
EY 10.15 12.23 10.93 11.21 13.54 6.61 7.95 4.15%
DY 5.62 6.23 5.69 6.22 5.04 4.55 5.47 0.45%
P/NAPS 1.10 1.08 1.34 1.62 2.01 2.78 2.20 -10.90%

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