[ASIAFLE] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 74.55%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 162,857 113,118 122,723 123,886 157,324 87,685 64,557 16.65%
PBT 31,381 26,458 29,790 33,140 29,895 24,676 20,330 7.49%
Tax -6,864 -3,775 -3,456 -5,764 -1,863 -4,408 -3,759 10.54%
NP 24,517 22,683 26,334 27,376 28,032 20,268 16,571 6.74%
-
NP to SH 24,517 22,683 26,334 27,376 28,032 20,268 16,571 6.74%
-
Tax Rate 21.87% 14.27% 11.60% 17.39% 6.23% 17.86% 18.49% -
Total Cost 138,340 90,435 96,389 96,510 129,292 67,417 47,986 19.28%
-
Net Worth 378,931 355,787 329,754 299,012 240,339 189,970 176,069 13.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 378,931 355,787 329,754 299,012 240,339 189,970 176,069 13.61%
NOSH 115,700 115,448 114,745 114,161 113,581 68,962 69,713 8.80%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.05% 20.05% 21.46% 22.10% 17.82% 23.11% 25.67% -
ROE 6.47% 6.38% 7.99% 9.16% 11.66% 10.67% 9.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 140.76 97.98 106.95 108.52 138.51 127.15 92.60 7.22%
EPS 21.19 19.65 22.95 23.98 24.68 29.39 23.77 -1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2751 3.0818 2.8738 2.6192 2.116 2.7547 2.5256 4.42%
Adjusted Per Share Value based on latest NOSH - 114,068
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 83.10 57.72 62.62 63.21 80.28 44.74 32.94 16.65%
EPS 12.51 11.57 13.44 13.97 14.30 10.34 8.46 6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9335 1.8154 1.6826 1.5257 1.2264 0.9693 0.8984 13.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.72 3.50 4.62 4.93 4.88 6.70 5.40 -
P/RPS 2.64 3.57 4.32 4.54 3.52 5.27 5.83 -12.35%
P/EPS 17.56 17.81 20.13 20.56 19.77 22.80 22.72 -4.19%
EY 5.70 5.61 4.97 4.86 5.06 4.39 4.40 4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.61 1.88 2.31 2.43 2.14 -9.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 26/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 3.60 3.55 4.60 5.10 4.88 8.70 5.75 -
P/RPS 2.56 3.62 4.30 4.70 3.52 6.84 6.21 -13.71%
P/EPS 16.99 18.07 20.04 21.27 19.77 29.60 24.19 -5.71%
EY 5.89 5.53 4.99 4.70 5.06 3.38 4.13 6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 1.60 1.95 2.31 3.16 2.28 -11.42%

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