[ASIAFLE] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 49.65%
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 241,729 190,224 181,616 194,769 231,255 130,370 98,120 16.19%
PBT 44,325 43,579 43,125 52,983 57,335 36,281 30,239 6.57%
Tax -9,454 -5,834 -5,330 -6,958 -1,737 -6,171 -5,124 10.73%
NP 34,871 37,745 37,795 46,025 55,598 30,110 25,115 5.61%
-
NP to SH 34,871 37,745 37,795 40,968 55,598 30,110 25,115 5.61%
-
Tax Rate 21.33% 13.39% 12.36% 13.13% 3.03% 17.01% 16.95% -
Total Cost 206,858 152,479 143,821 148,744 175,657 100,260 73,005 18.93%
-
Net Worth 379,588 359,600 330,137 276,320 259,945 212,870 178,481 13.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,258 9,237 - 12,204 11,362 7,071 8,364 1.70%
Div Payout % 26.55% 24.47% - 29.79% 20.44% 23.49% 33.31% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 379,588 359,600 330,137 276,320 259,945 212,870 178,481 13.38%
NOSH 115,735 115,471 114,878 101,708 113,627 70,713 69,705 8.80%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.43% 19.84% 20.81% 23.63% 24.04% 23.10% 25.60% -
ROE 9.19% 10.50% 11.45% 14.83% 21.39% 14.14% 14.07% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 208.86 164.74 158.09 191.50 203.52 184.36 140.76 6.79%
EPS 30.13 32.69 32.90 40.28 48.93 42.58 36.03 -2.93%
DPS 8.00 8.00 0.00 12.00 10.00 10.00 12.00 -6.52%
NAPS 3.2798 3.1142 2.8738 2.7168 2.2877 3.0103 2.5605 4.20%
Adjusted Per Share Value based on latest NOSH - 114,270
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 123.59 97.26 92.86 99.58 118.24 66.66 50.17 16.19%
EPS 17.83 19.30 19.32 20.95 28.43 15.39 12.84 5.61%
DPS 4.73 4.72 0.00 6.24 5.81 3.62 4.28 1.67%
NAPS 1.9408 1.8386 1.688 1.4128 1.3291 1.0884 0.9126 13.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.58 3.56 4.50 5.19 4.70 5.70 5.65 -
P/RPS 1.71 2.16 2.85 2.71 2.31 3.09 4.01 -13.23%
P/EPS 11.88 10.89 13.68 12.88 9.61 13.39 15.68 -4.51%
EY 8.42 9.18 7.31 7.76 10.41 7.47 6.38 4.72%
DY 2.23 2.25 0.00 2.31 2.13 1.75 2.12 0.84%
P/NAPS 1.09 1.14 1.57 1.91 2.05 1.89 2.21 -11.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 3.43 3.75 4.38 5.05 4.52 4.98 5.45 -
P/RPS 1.64 2.28 2.77 2.64 2.22 2.70 3.87 -13.32%
P/EPS 11.38 11.47 13.31 12.54 9.24 11.70 15.13 -4.63%
EY 8.78 8.72 7.51 7.98 10.83 8.55 6.61 4.84%
DY 2.33 2.13 0.00 2.38 2.21 2.01 2.20 0.96%
P/NAPS 1.05 1.20 1.52 1.86 1.98 1.65 2.13 -11.11%

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