[ASIAFLE] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 59.5%
YoY- -32.35%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 78,872 77,106 58,893 70,883 73,931 42,685 33,563 15.28%
PBT 12,944 17,121 13,335 19,843 27,440 11,605 9,909 4.54%
Tax -2,590 -2,059 -1,874 -1,194 126 -1,763 -1,365 11.25%
NP 10,354 15,062 11,461 18,649 27,566 9,842 8,544 3.25%
-
NP to SH 10,345 15,062 11,461 18,649 27,566 9,842 8,544 3.23%
-
Tax Rate 20.01% 12.03% 14.05% 6.02% -0.46% 15.19% 13.78% -
Total Cost 68,518 62,044 47,432 52,234 46,365 32,843 25,019 18.26%
-
Net Worth 379,524 359,685 330,357 310,451 260,159 212,993 178,587 13.37%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,257 9,239 - 13,712 11,372 7,075 8,369 1.69%
Div Payout % 89.49% 61.35% - 73.53% 41.25% 71.89% 97.96% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 379,524 359,685 330,357 310,451 260,159 212,993 178,587 13.37%
NOSH 115,715 115,498 114,954 114,270 113,721 70,754 69,746 8.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.13% 19.53% 19.46% 26.31% 37.29% 23.06% 25.46% -
ROE 2.73% 4.19% 3.47% 6.01% 10.60% 4.62% 4.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.16 66.76 51.23 62.03 65.01 60.33 48.12 5.96%
EPS 8.94 13.04 9.97 16.32 24.24 13.91 12.25 -5.10%
DPS 8.00 8.00 0.00 12.00 10.00 10.00 12.00 -6.52%
NAPS 3.2798 3.1142 2.8738 2.7168 2.2877 3.0103 2.5605 4.20%
Adjusted Per Share Value based on latest NOSH - 114,270
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.25 39.34 30.05 36.17 37.72 21.78 17.13 15.28%
EPS 5.28 7.69 5.85 9.52 14.07 5.02 4.36 3.23%
DPS 4.72 4.71 0.00 7.00 5.80 3.61 4.27 1.68%
NAPS 1.9366 1.8353 1.6857 1.5841 1.3275 1.0868 0.9113 13.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.58 3.56 4.50 5.19 4.70 5.70 5.65 -
P/RPS 5.25 5.33 8.78 8.37 7.23 9.45 11.74 -12.54%
P/EPS 40.04 27.30 45.14 31.80 19.39 40.98 46.12 -2.32%
EY 2.50 3.66 2.22 3.14 5.16 2.44 2.17 2.38%
DY 2.23 2.25 0.00 2.31 2.13 1.75 2.12 0.84%
P/NAPS 1.09 1.14 1.57 1.91 2.05 1.89 2.21 -11.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 3.43 3.75 4.38 5.05 4.52 4.98 5.45 -
P/RPS 5.03 5.62 8.55 8.14 6.95 8.25 11.33 -12.64%
P/EPS 38.37 28.76 43.93 30.94 18.65 35.80 44.49 -2.43%
EY 2.61 3.48 2.28 3.23 5.36 2.79 2.25 2.50%
DY 2.33 2.13 0.00 2.38 2.21 2.01 2.20 0.96%
P/NAPS 1.05 1.20 1.52 1.86 1.98 1.65 2.13 -11.11%

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