[ASIAFLE] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 6.62%
YoY- -31.32%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 98,460 90,282 93,457 78,872 77,106 58,893 70,883 5.62%
PBT 24,059 14,926 19,701 12,944 17,121 13,335 19,843 3.26%
Tax -5,610 -3,410 -4,265 -2,590 -2,059 -1,874 -1,194 29.40%
NP 18,449 11,516 15,436 10,354 15,062 11,461 18,649 -0.17%
-
NP to SH 18,411 11,504 15,430 10,345 15,062 11,461 18,649 -0.21%
-
Tax Rate 23.32% 22.85% 21.65% 20.01% 12.03% 14.05% 6.02% -
Total Cost 80,011 78,766 78,021 68,518 62,044 47,432 52,234 7.36%
-
Net Worth 513,810 448,755 420,055 379,524 359,685 330,357 310,451 8.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 13,355 7,082 10,441 9,257 9,239 - 13,712 -0.43%
Div Payout % 72.54% 61.57% 67.67% 89.49% 61.35% - 73.53% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 513,810 448,755 420,055 379,524 359,685 330,357 310,451 8.75%
NOSH 190,787 118,047 116,015 115,715 115,498 114,954 114,270 8.91%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.74% 12.76% 16.52% 13.13% 19.53% 19.46% 26.31% -
ROE 3.58% 2.56% 3.67% 2.73% 4.19% 3.47% 6.01% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 51.61 76.48 80.56 68.16 66.76 51.23 62.03 -3.01%
EPS 9.65 9.75 13.30 8.94 13.04 9.97 16.32 -8.38%
DPS 7.00 6.00 9.00 8.00 8.00 0.00 12.00 -8.58%
NAPS 2.6931 3.8015 3.6207 3.2798 3.1142 2.8738 2.7168 -0.14%
Adjusted Per Share Value based on latest NOSH - 115,715
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 50.24 46.07 47.69 40.25 39.34 30.05 36.17 5.62%
EPS 9.39 5.87 7.87 5.28 7.69 5.85 9.52 -0.22%
DPS 6.81 3.61 5.33 4.72 4.71 0.00 7.00 -0.45%
NAPS 2.6218 2.2899 2.1434 1.9366 1.8354 1.6857 1.5841 8.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.58 6.80 4.37 3.58 3.56 4.50 5.19 -
P/RPS 8.87 8.89 5.42 5.25 5.33 8.78 8.37 0.97%
P/EPS 47.46 69.78 32.86 40.04 27.30 45.14 31.80 6.89%
EY 2.11 1.43 3.04 2.50 3.66 2.22 3.14 -6.40%
DY 1.53 0.88 2.06 2.23 2.25 0.00 2.31 -6.63%
P/NAPS 1.70 1.79 1.21 1.09 1.14 1.57 1.91 -1.92%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 4.95 4.09 6.14 3.43 3.75 4.38 5.05 -
P/RPS 9.59 5.35 7.62 5.03 5.62 8.55 8.14 2.76%
P/EPS 51.30 41.97 46.17 38.37 28.76 43.93 30.94 8.78%
EY 1.95 2.38 2.17 2.61 3.48 2.28 3.23 -8.06%
DY 1.41 1.47 1.47 2.33 2.13 0.00 2.38 -8.35%
P/NAPS 1.84 1.08 1.70 1.05 1.20 1.52 1.86 -0.17%

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