[ASIAFLE] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

29-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Mar-2014 [#4]

Profit Trend

QoQ- -1.51%

YoY- 41.12%

Quarter Report

Q4-Financial Result.pdf

Latest QR

Upcoming QR

ASIAFLE's Result

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	350,324	389,856	387,416	365,879	323,384	276,313	247,112	5.98%
YoY %	-10.14%	0.63%	5.89%	13.14%	17.04%	11.82%	-	-
Horiz. %	141.77%	157.76%	156.78%	148.06%	130.87%	111.82%	100.00%	-
PBT	70,846	98,536	64,615	76,580	56,126	57,204	58,246	3.31%
YoY %	-28.10%	52.50%	-15.62%	36.44%	-1.88%	-1.79%	-	-
Horiz. %	121.63%	169.17%	110.93%	131.48%	96.36%	98.21%	100.00%	-
Tax	-14,782	-21,878	-14,408	-16,030	-12,886	-8,481	-7,856	11.09%
YoY %	32.43%	-51.85%	10.12%	-24.40%	-51.94%	-7.96%	-	-
Horiz. %	188.16%	278.49%	183.40%	204.05%	164.03%	107.96%	100.00%	-
NP	56,064	76,658	50,207	60,550	43,240	48,723	50,390	1.79%
YoY %	-26.86%	52.68%	-17.08%	40.03%	-11.25%	-3.31%	-	-
Horiz. %	111.26%	152.13%	99.64%	120.16%	85.81%	96.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,921	76,502	50,171	60,527	42,891	48,723	50,390	1.74%
YoY %	-26.90%	52.48%	-17.11%	41.12%	-11.97%	-3.31%	-	-
Horiz. %	110.98%	151.82%	99.57%	120.12%	85.12%	96.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.86%	22.20%	22.30%	20.93%	22.96%	14.83%	13.49%	-
YoY %	-6.04%	-0.45%	6.55%	-8.84%	54.82%	9.93%	-	-
Horiz. %	154.63%	164.57%	165.31%	155.15%	170.20%	109.93%	100.00%	-
Total Cost	294,260	313,198	337,209	305,329	280,144	227,590	196,722	6.93%
YoY %	-6.05%	-7.12%	10.44%	8.99%	23.09%	15.69%	-	-
Horiz. %	149.58%	159.21%	171.41%	155.21%	142.41%	115.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	552,597	520,377	460,227	271,614	384,861	368,605	345,098	8.15%
YoY %	6.19%	13.07%	69.44%	-29.43%	4.41%	6.81%	-	-
Horiz. %	160.13%	150.79%	133.36%	78.71%	111.52%	106.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	30,859	30,539	28,369	26,103	23,731	24,835	26,213	2.75%
YoY %	1.05%	7.65%	8.68%	10.00%	-4.45%	-5.26%	-	-
Horiz. %	117.72%	116.50%	108.22%	99.58%	90.53%	94.74%	100.00%	-
Div Payout %	55.18%	39.92%	56.55%	43.13%	55.33%	50.97%	52.02%	-
YoY %	38.23%	-29.41%	31.12%	-22.05%	8.55%	-2.02%	-	-
Horiz. %	106.07%	76.74%	108.71%	82.91%	106.36%	97.98%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	552,597	520,377	460,227	271,614	384,861	368,605	345,098	8.15%
YoY %	6.19%	13.07%	69.44%	-29.43%	4.41%	6.81%	-	-
Horiz. %	160.13%	150.79%	133.36%	78.71%	111.52%	106.81%	100.00%	-
NOSH	194,759	190,873	189,129	116,014	115,765	115,514	114,971	9.17%
YoY %	2.04%	0.92%	63.02%	0.22%	0.22%	0.47%	-	-
Horiz. %	169.40%	166.02%	164.50%	100.91%	100.69%	100.47%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	16.00%	19.66%	12.96%	16.55%	13.37%	17.63%	20.39%	-
YoY %	-18.62%	51.70%	-21.69%	23.78%	-24.16%	-13.54%	-	-
Horiz. %	78.47%	96.42%	63.56%	81.17%	65.57%	86.46%	100.00%	-
ROE	10.12%	14.70%	10.90%	22.28%	11.14%	13.22%	14.60%	-
YoY %	-31.16%	34.86%	-51.08%	100.00%	-15.73%	-9.45%	-	-
Horiz. %	69.32%	100.68%	74.66%	152.60%	76.30%	90.55%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	181.64	204.25	204.84	315.37	279.34	239.20	214.93	-2.76%
YoY %	-11.07%	-0.29%	-35.05%	12.90%	16.78%	11.29%	-	-
Horiz. %	84.51%	95.03%	95.31%	146.73%	129.97%	111.29%	100.00%	-
EPS	29.07	40.08	26.50	32.58	37.05	42.18	43.83	-6.60%
YoY %	-27.47%	51.25%	-18.66%	-12.06%	-12.16%	-3.76%	-	-
Horiz. %	66.32%	91.44%	60.46%	74.33%	84.53%	96.24%	100.00%	-
DPS	16.00	16.00	15.00	22.50	20.50	21.50	22.80	-5.72%
YoY %	0.00%	6.67%	-33.33%	9.76%	-4.65%	-5.70%	-	-
Horiz. %	70.18%	70.18%	65.79%	98.68%	89.91%	94.30%	100.00%	-
NAPS	2.8651	2.7263	2.4334	2.3412	3.3245	3.191	3.0016	-0.77%
YoY %	5.09%	12.04%	3.94%	-29.58%	4.18%	6.31%	-	-
Horiz. %	95.45%	90.83%	81.07%	78.00%	110.76%	106.31%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 116,106
RPS	178.76	198.93	197.68	186.69	165.01	140.99	126.09	5.98%
YoY %	-10.14%	0.63%	5.89%	13.14%	17.04%	11.82%	-	-
Horiz. %	141.77%	157.77%	156.78%	148.06%	130.87%	111.82%	100.00%	-
EPS	28.53	39.04	25.60	30.88	21.89	24.86	25.71	1.74%
YoY %	-26.92%	52.50%	-17.10%	41.07%	-11.95%	-3.31%	-	-
Horiz. %	110.97%	151.85%	99.57%	120.11%	85.14%	96.69%	100.00%	-
DPS	15.75	15.58	14.48	13.32	12.11	12.67	13.38	2.75%
YoY %	1.09%	7.60%	8.71%	9.99%	-4.42%	-5.31%	-	-
Horiz. %	117.71%	116.44%	108.22%	99.55%	90.51%	94.69%	100.00%	-
NAPS	2.8197	2.6553	2.3484	1.3859	1.9638	1.8809	1.7609	8.15%
YoY %	6.19%	13.07%	69.45%	-29.43%	4.41%	6.81%	-	-
Horiz. %	160.13%	150.79%	133.36%	78.70%	111.52%	106.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	3.45	4.55	3.99	7.18	3.44	3.95	4.28	-
P/RPS	1.90	2.23	1.95	2.28	1.23	1.65	1.99	-0.76%
YoY %	-14.80%	14.36%	-14.47%	85.37%	-25.45%	-17.09%	-	-
Horiz. %	95.48%	112.06%	97.99%	114.57%	61.81%	82.91%	100.00%	-
P/EPS	11.90	11.35	15.04	13.76	9.28	9.36	9.77	3.33%
YoY %	4.85%	-24.53%	9.30%	48.28%	-0.85%	-4.20%	-	-
Horiz. %	121.80%	116.17%	153.94%	140.84%	94.98%	95.80%	100.00%	-
EY	8.40	8.81	6.65	7.27	10.77	10.68	10.24	-3.24%
YoY %	-4.65%	32.48%	-8.53%	-32.50%	0.84%	4.30%	-	-
Horiz. %	82.03%	86.04%	64.94%	71.00%	105.18%	104.30%	100.00%	-
DY	4.64	3.52	3.76	3.13	5.96	5.44	5.33	-2.28%
YoY %	31.82%	-6.38%	20.13%	-47.48%	9.56%	2.06%	-	-
Horiz. %	87.05%	66.04%	70.54%	58.72%	111.82%	102.06%	100.00%	-
P/NAPS	1.20	1.67	1.64	3.07	1.03	1.24	1.43	-2.87%
YoY %	-28.14%	1.83%	-46.58%	198.06%	-16.94%	-13.29%	-	-
Horiz. %	83.92%	116.78%	114.69%	214.69%	72.03%	86.71%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	31/05/16	29/05/15	29/05/14	31/05/13	31/05/12	27/05/11	-
Price	3.35	4.27	3.40	6.96	3.65	3.45	4.01	-
P/RPS	1.84	2.09	1.66	2.21	1.31	1.44	1.87	-0.26%
YoY %	-11.96%	25.90%	-24.89%	68.70%	-9.03%	-22.99%	-	-
Horiz. %	98.40%	111.76%	88.77%	118.18%	70.05%	77.01%	100.00%	-
P/EPS	11.55	10.65	12.82	13.34	9.85	8.18	9.15	3.95%
YoY %	8.45%	-16.93%	-3.90%	35.43%	20.42%	-10.60%	-	-
Horiz. %	126.23%	116.39%	140.11%	145.79%	107.65%	89.40%	100.00%	-
EY	8.65	9.39	7.80	7.50	10.15	12.23	10.93	-3.82%
YoY %	-7.88%	20.38%	4.00%	-26.11%	-17.01%	11.89%	-	-
Horiz. %	79.14%	85.91%	71.36%	68.62%	92.86%	111.89%	100.00%	-
DY	4.78	3.75	4.41	3.23	5.62	6.23	5.69	-2.86%
YoY %	27.47%	-14.97%	36.53%	-42.53%	-9.79%	9.49%	-	-
Horiz. %	84.01%	65.91%	77.50%	56.77%	98.77%	109.49%	100.00%	-
P/NAPS	1.17	1.57	1.40	2.97	1.10	1.08	1.34	-2.23%
YoY %	-25.48%	12.14%	-52.86%	170.00%	1.85%	-19.40%	-	-
Horiz. %	87.31%	117.16%	104.48%	221.64%	82.09%	80.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos