[ASIAFLE] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 42.23%
YoY- -7.61%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 292,575 286,625 259,781 241,729 190,224 181,616 194,769 7.01%
PBT 76,577 47,940 58,177 44,325 43,579 43,125 52,983 6.32%
Tax -16,885 -10,652 -12,081 -9,454 -5,834 -5,330 -6,958 15.91%
NP 59,692 37,288 46,096 34,871 37,745 37,795 46,025 4.42%
-
NP to SH 59,580 37,258 46,093 34,871 37,745 37,795 40,968 6.43%
-
Tax Rate 22.05% 22.22% 20.77% 21.33% 13.39% 12.36% 13.13% -
Total Cost 232,883 249,337 213,685 206,858 152,479 143,821 148,744 7.75%
-
Net Worth 513,784 448,755 419,740 379,588 359,600 330,137 276,320 10.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 13,354 7,082 10,433 9,258 9,237 - 12,204 1.51%
Div Payout % 22.41% 19.01% 22.64% 26.55% 24.47% - 29.79% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 513,784 448,755 419,740 379,588 359,600 330,137 276,320 10.88%
NOSH 190,778 118,047 115,928 115,735 115,471 114,878 101,708 11.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.40% 13.01% 17.74% 14.43% 19.84% 20.81% 23.63% -
ROE 11.60% 8.30% 10.98% 9.19% 10.50% 11.45% 14.83% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 153.36 242.81 224.09 208.86 164.74 158.09 191.50 -3.63%
EPS 31.23 31.60 39.76 30.13 32.69 32.90 40.28 -4.15%
DPS 7.00 6.00 9.00 8.00 8.00 0.00 12.00 -8.58%
NAPS 2.6931 3.8015 3.6207 3.2798 3.1142 2.8738 2.7168 -0.14%
Adjusted Per Share Value based on latest NOSH - 115,715
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 149.59 146.55 132.82 123.59 97.26 92.86 99.58 7.01%
EPS 30.46 19.05 23.57 17.83 19.30 19.32 20.95 6.43%
DPS 6.83 3.62 5.33 4.73 4.72 0.00 6.24 1.51%
NAPS 2.6269 2.2944 2.1461 1.9408 1.8386 1.688 1.4128 10.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.58 6.80 4.37 3.58 3.56 4.50 5.19 -
P/RPS 2.99 2.80 1.95 1.71 2.16 2.85 2.71 1.65%
P/EPS 14.67 21.54 10.99 11.88 10.89 13.68 12.88 2.19%
EY 6.82 4.64 9.10 8.42 9.18 7.31 7.76 -2.12%
DY 1.53 0.88 2.06 2.23 2.25 0.00 2.31 -6.63%
P/NAPS 1.70 1.79 1.21 1.09 1.14 1.57 1.91 -1.92%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 4.95 4.09 6.14 3.43 3.75 4.38 5.05 -
P/RPS 3.23 1.68 2.74 1.64 2.28 2.77 2.64 3.41%
P/EPS 15.85 12.96 15.44 11.38 11.47 13.31 12.54 3.97%
EY 6.31 7.72 6.48 8.78 8.72 7.51 7.98 -3.83%
DY 1.41 1.47 1.47 2.33 2.13 0.00 2.38 -8.35%
P/NAPS 1.84 1.08 1.70 1.05 1.20 1.52 1.86 -0.17%

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