[ASIAFLE] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 4.05%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 33,563 27,945 29,915 27,504 22,006 20,117 20,002 9.00%
PBT 9,909 9,733 10,235 9,206 7,013 5,827 6,120 8.35%
Tax -1,365 -1,832 -2,455 -1,990 -1,543 -1,028 -1,399 -0.40%
NP 8,544 7,901 7,780 7,216 5,470 4,799 4,721 10.38%
-
NP to SH 8,544 7,901 7,780 7,216 5,470 4,799 4,721 10.38%
-
Tax Rate 13.78% 18.82% 23.99% 21.62% 22.00% 17.64% 22.86% -
Total Cost 25,019 20,044 22,135 20,288 16,536 15,318 15,281 8.56%
-
Net Worth 178,587 164,090 145,542 128,476 116,405 102,938 93,680 11.34%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 8,369 8,383 6,965 6,885 3,368 2,666 - -
Div Payout % 97.96% 106.10% 89.53% 95.42% 61.58% 55.56% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 178,587 164,090 145,542 128,476 116,405 102,938 93,680 11.34%
NOSH 69,746 69,858 69,650 68,854 67,364 66,652 66,586 0.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.46% 28.27% 26.01% 26.24% 24.86% 23.86% 23.60% -
ROE 4.78% 4.82% 5.35% 5.62% 4.70% 4.66% 5.04% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.12 40.00 42.95 39.94 32.67 30.18 30.04 8.16%
EPS 12.25 11.31 11.17 10.48 8.12 7.20 7.09 9.53%
DPS 12.00 12.00 10.00 10.00 5.00 4.00 0.00 -
NAPS 2.5605 2.3489 2.0896 1.8659 1.728 1.5444 1.4069 10.49%
Adjusted Per Share Value based on latest NOSH - 68,854
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.16 14.29 15.30 14.06 11.25 10.29 10.23 8.99%
EPS 4.37 4.04 3.98 3.69 2.80 2.45 2.41 10.42%
DPS 4.28 4.29 3.56 3.52 1.72 1.36 0.00 -
NAPS 0.9131 0.839 0.7441 0.6569 0.5952 0.5263 0.479 11.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 11.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 46.12 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 11.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 44.49 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -

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