[ASIAFLE] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 50.32%
YoY- 32.18%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 259,845 292,575 286,625 259,781 241,729 190,224 181,616 6.14%
PBT 50,966 76,577 47,940 58,177 44,325 43,579 43,125 2.82%
Tax -11,060 -16,885 -10,652 -12,081 -9,454 -5,834 -5,330 12.92%
NP 39,906 59,692 37,288 46,096 34,871 37,745 37,795 0.90%
-
NP to SH 39,765 59,580 37,258 46,093 34,871 37,745 37,795 0.84%
-
Tax Rate 21.70% 22.05% 22.22% 20.77% 21.33% 13.39% 12.36% -
Total Cost 219,939 232,883 249,337 213,685 206,858 152,479 143,821 7.32%
-
Net Worth 545,342 513,784 448,755 419,740 379,588 359,600 330,137 8.71%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 13,456 13,354 7,082 10,433 9,258 9,237 - -
Div Payout % 33.84% 22.41% 19.01% 22.64% 26.55% 24.47% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 545,342 513,784 448,755 419,740 379,588 359,600 330,137 8.71%
NOSH 192,232 190,778 118,047 115,928 115,735 115,471 114,878 8.95%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.36% 20.40% 13.01% 17.74% 14.43% 19.84% 20.81% -
ROE 7.29% 11.60% 8.30% 10.98% 9.19% 10.50% 11.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 135.17 153.36 242.81 224.09 208.86 164.74 158.09 -2.57%
EPS 20.70 31.23 31.60 39.76 30.13 32.69 32.90 -7.42%
DPS 7.00 7.00 6.00 9.00 8.00 8.00 0.00 -
NAPS 2.8369 2.6931 3.8015 3.6207 3.2798 3.1142 2.8738 -0.21%
Adjusted Per Share Value based on latest NOSH - 116,015
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 132.59 149.29 146.25 132.56 123.34 97.06 92.67 6.14%
EPS 20.29 30.40 19.01 23.52 17.79 19.26 19.29 0.84%
DPS 6.87 6.81 3.61 5.32 4.72 4.71 0.00 -
NAPS 2.7827 2.6216 2.2898 2.1418 1.9369 1.8349 1.6846 8.71%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.51 4.58 6.80 4.37 3.58 3.56 4.50 -
P/RPS 2.60 2.99 2.80 1.95 1.71 2.16 2.85 -1.51%
P/EPS 16.97 14.67 21.54 10.99 11.88 10.89 13.68 3.65%
EY 5.89 6.82 4.64 9.10 8.42 9.18 7.31 -3.53%
DY 1.99 1.53 0.88 2.06 2.23 2.25 0.00 -
P/NAPS 1.24 1.70 1.79 1.21 1.09 1.14 1.57 -3.85%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 3.50 4.95 4.09 6.14 3.43 3.75 4.38 -
P/RPS 2.59 3.23 1.68 2.74 1.64 2.28 2.77 -1.11%
P/EPS 16.92 15.85 12.96 15.44 11.38 11.47 13.31 4.07%
EY 5.91 6.31 7.72 6.48 8.78 8.72 7.51 -3.91%
DY 2.00 1.41 1.47 1.47 2.33 2.13 0.00 -
P/NAPS 1.23 1.84 1.08 1.70 1.05 1.20 1.52 -3.46%

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