[ASIAFLE] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 84.83%
YoY- 25.07%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 171,931 194,115 196,343 166,324 162,857 113,118 122,723 5.77%
PBT 30,539 52,518 33,014 38,476 31,381 26,458 29,790 0.41%
Tax -7,637 -11,275 -7,242 -7,816 -6,864 -3,775 -3,456 14.11%
NP 22,902 41,243 25,772 30,660 24,517 22,683 26,334 -2.29%
-
NP to SH 22,814 41,169 25,754 30,663 24,517 22,683 26,334 -2.36%
-
Tax Rate 25.01% 21.47% 21.94% 20.31% 21.87% 14.27% 11.60% -
Total Cost 149,029 152,872 170,571 135,664 138,340 90,435 96,389 7.52%
-
Net Worth 531,876 515,984 444,362 410,678 378,931 355,787 329,754 8.28%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,757 - - - - - - -
Div Payout % 25.24% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 531,876 515,984 444,362 410,678 378,931 355,787 329,754 8.28%
NOSH 192,249 190,597 117,705 115,840 115,700 115,448 114,745 8.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.32% 21.25% 13.13% 18.43% 15.05% 20.05% 21.46% -
ROE 4.29% 7.98% 5.80% 7.47% 6.47% 6.38% 7.99% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 89.58 101.85 166.81 143.58 140.76 97.98 106.95 -2.90%
EPS 11.88 21.60 21.88 26.47 21.19 19.65 22.95 -10.38%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7712 2.7072 3.7752 3.5452 3.2751 3.0818 2.8738 -0.60%
Adjusted Per Share Value based on latest NOSH - 115,827
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.73 99.05 100.19 84.87 83.10 57.72 62.62 5.77%
EPS 11.64 21.01 13.14 15.65 12.51 11.57 13.44 -2.36%
DPS 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.714 2.6329 2.2674 2.0955 1.9335 1.8154 1.6826 8.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.71 3.60 7.10 3.86 3.72 3.50 4.62 -
P/RPS 4.14 3.53 4.26 2.69 2.64 3.57 4.32 -0.70%
P/EPS 31.21 16.67 32.45 14.58 17.56 17.81 20.13 7.57%
EY 3.20 6.00 3.08 6.86 5.70 5.61 4.97 -7.06%
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.33 1.88 1.09 1.14 1.14 1.61 -3.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 01/12/15 28/11/14 29/11/13 30/11/12 30/11/11 26/11/10 -
Price 3.70 4.74 6.70 4.28 3.60 3.55 4.60 -
P/RPS 4.13 4.65 4.02 2.98 2.56 3.62 4.30 -0.66%
P/EPS 31.13 21.94 30.62 16.17 16.99 18.07 20.04 7.60%
EY 3.21 4.56 3.27 6.18 5.89 5.53 4.99 -7.08%
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.75 1.77 1.21 1.10 1.15 1.60 -2.90%

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