[ASIAFLE] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 322.47%
YoY- 180.09%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 77,106 58,893 70,883 73,931 42,685 33,563 27,945 18.42%
PBT 17,121 13,335 19,843 27,440 11,605 9,909 9,733 9.86%
Tax -2,059 -1,874 -1,194 126 -1,763 -1,365 -1,832 1.96%
NP 15,062 11,461 18,649 27,566 9,842 8,544 7,901 11.34%
-
NP to SH 15,062 11,461 18,649 27,566 9,842 8,544 7,901 11.34%
-
Tax Rate 12.03% 14.05% 6.02% -0.46% 15.19% 13.78% 18.82% -
Total Cost 62,044 47,432 52,234 46,365 32,843 25,019 20,044 20.71%
-
Net Worth 359,685 330,357 310,451 260,159 212,993 178,587 164,090 13.96%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 9,239 - 13,712 11,372 7,075 8,369 8,383 1.63%
Div Payout % 61.35% - 73.53% 41.25% 71.89% 97.96% 106.10% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 359,685 330,357 310,451 260,159 212,993 178,587 164,090 13.96%
NOSH 115,498 114,954 114,270 113,721 70,754 69,746 69,858 8.73%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.53% 19.46% 26.31% 37.29% 23.06% 25.46% 28.27% -
ROE 4.19% 3.47% 6.01% 10.60% 4.62% 4.78% 4.82% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 66.76 51.23 62.03 65.01 60.33 48.12 40.00 8.90%
EPS 13.04 9.97 16.32 24.24 13.91 12.25 11.31 2.39%
DPS 8.00 0.00 12.00 10.00 10.00 12.00 12.00 -6.53%
NAPS 3.1142 2.8738 2.7168 2.2877 3.0103 2.5605 2.3489 4.81%
Adjusted Per Share Value based on latest NOSH - 113,721
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 39.34 30.05 36.17 37.72 21.78 17.13 14.26 18.41%
EPS 7.69 5.85 9.52 14.07 5.02 4.36 4.03 11.36%
DPS 4.71 0.00 7.00 5.80 3.61 4.27 4.28 1.60%
NAPS 1.8353 1.6857 1.5841 1.3275 1.0868 0.9113 0.8373 13.96%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 3.56 4.50 5.19 4.70 5.70 5.65 0.00 -
P/RPS 5.33 8.78 8.37 7.23 9.45 11.74 0.00 -
P/EPS 27.30 45.14 31.80 19.39 40.98 46.12 0.00 -
EY 3.66 2.22 3.14 5.16 2.44 2.17 0.00 -
DY 2.25 0.00 2.31 2.13 1.75 2.12 0.00 -
P/NAPS 1.14 1.57 1.91 2.05 1.89 2.21 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 24/02/06 -
Price 3.75 4.38 5.05 4.52 4.98 5.45 0.00 -
P/RPS 5.62 8.55 8.14 6.95 8.25 11.33 0.00 -
P/EPS 28.76 43.93 30.94 18.65 35.80 44.49 0.00 -
EY 3.48 2.28 3.23 5.36 2.79 2.25 0.00 -
DY 2.13 0.00 2.38 2.21 2.01 2.20 0.00 -
P/NAPS 1.20 1.52 1.86 1.98 1.65 2.13 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