[ASIAFLE] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 14.81%
YoY- 8.14%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 70,883 73,931 42,685 33,563 27,945 29,915 27,504 17.07%
PBT 19,843 27,440 11,605 9,909 9,733 10,235 9,206 13.64%
Tax -1,194 126 -1,763 -1,365 -1,832 -2,455 -1,990 -8.15%
NP 18,649 27,566 9,842 8,544 7,901 7,780 7,216 17.12%
-
NP to SH 18,649 27,566 9,842 8,544 7,901 7,780 7,216 17.12%
-
Tax Rate 6.02% -0.46% 15.19% 13.78% 18.82% 23.99% 21.62% -
Total Cost 52,234 46,365 32,843 25,019 20,044 22,135 20,288 17.05%
-
Net Worth 310,451 260,159 212,993 178,587 164,090 145,542 128,476 15.82%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,712 11,372 7,075 8,369 8,383 6,965 6,885 12.15%
Div Payout % 73.53% 41.25% 71.89% 97.96% 106.10% 89.53% 95.42% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 310,451 260,159 212,993 178,587 164,090 145,542 128,476 15.82%
NOSH 114,270 113,721 70,754 69,746 69,858 69,650 68,854 8.80%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.31% 37.29% 23.06% 25.46% 28.27% 26.01% 26.24% -
ROE 6.01% 10.60% 4.62% 4.78% 4.82% 5.35% 5.62% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 62.03 65.01 60.33 48.12 40.00 42.95 39.94 7.60%
EPS 16.32 24.24 13.91 12.25 11.31 11.17 10.48 7.65%
DPS 12.00 10.00 10.00 12.00 12.00 10.00 10.00 3.08%
NAPS 2.7168 2.2877 3.0103 2.5605 2.3489 2.0896 1.8659 6.45%
Adjusted Per Share Value based on latest NOSH - 69,746
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 36.17 37.72 21.78 17.13 14.26 15.26 14.03 17.08%
EPS 9.52 14.07 5.02 4.36 4.03 3.97 3.68 17.14%
DPS 7.00 5.80 3.61 4.27 4.28 3.55 3.51 12.18%
NAPS 1.5841 1.3275 1.0868 0.9113 0.8373 0.7426 0.6556 15.82%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 5.19 4.70 5.70 5.65 0.00 0.00 0.00 -
P/RPS 8.37 7.23 9.45 11.74 0.00 0.00 0.00 -
P/EPS 31.80 19.39 40.98 46.12 0.00 0.00 0.00 -
EY 3.14 5.16 2.44 2.17 0.00 0.00 0.00 -
DY 2.31 2.13 1.75 2.12 0.00 0.00 0.00 -
P/NAPS 1.91 2.05 1.89 2.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 -
Price 5.05 4.52 4.98 5.45 0.00 0.00 0.00 -
P/RPS 8.14 6.95 8.25 11.33 0.00 0.00 0.00 -
P/EPS 30.94 18.65 35.80 44.49 0.00 0.00 0.00 -
EY 3.23 5.36 2.79 2.25 0.00 0.00 0.00 -
DY 2.38 2.21 2.01 2.20 0.00 0.00 0.00 -
P/NAPS 1.86 1.98 1.65 2.13 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