[ASIAFLE] YoY Quarter Result on 31-Mar-2011 [#4]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Quarter Result
Revenue	106,098	81,655	86,089	65,496	72,677	68,068	78,046	5.24%
YoY %	29.93%	-5.15%	31.44%	-9.88%	6.77%	-12.78%	-	-
Horiz. %	135.94%	104.62%	110.31%	83.92%	93.12%	87.22%	100.00%	-
PBT	18,403	11,801	13,625	15,121	13,033	18,648	12,981	5.98%
YoY %	55.94%	-13.39%	-9.89%	16.02%	-30.11%	43.66%	-	-
Horiz. %	141.77%	90.91%	104.96%	116.49%	100.40%	143.66%	100.00%	-
Tax	-3,949	-3,432	-2,647	-2,526	-1,369	2,086	-2,374	8.84%
YoY %	-15.06%	-29.66%	-4.79%	-84.51%	-165.63%	187.87%	-	-
Horiz. %	166.34%	144.57%	111.50%	106.40%	57.67%	-87.87%	100.00%	-
NP	14,454	8,369	10,978	12,595	11,664	20,734	10,607	5.29%
YoY %	72.71%	-23.77%	-12.84%	7.98%	-43.74%	95.47%	-	-
Horiz. %	136.27%	78.90%	103.50%	118.74%	109.97%	195.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,434	8,188	10,978	12,595	11,664	20,734	10,607	5.26%
YoY %	76.28%	-25.41%	-12.84%	7.98%	-43.74%	95.47%	-	-
Horiz. %	136.08%	77.19%	103.50%	118.74%	109.97%	195.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.46%	29.08%	19.43%	16.71%	10.50%	-11.19%	18.29%	-
YoY %	-26.20%	49.67%	16.28%	59.14%	193.83%	-161.18%	-	-
Horiz. %	117.33%	158.99%	106.23%	91.36%	57.41%	-61.18%	100.00%	-
Total Cost	91,644	73,286	75,111	52,901	61,013	47,334	67,439	5.24%
YoY %	25.05%	-2.43%	41.98%	-13.30%	28.90%	-29.81%	-	-
Horiz. %	135.89%	108.67%	111.38%	78.44%	90.47%	70.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	348,318	385,021	370,734	351,750	317,315	227,351	220,928	7.87%
YoY %	-9.53%	3.85%	5.40%	10.85%	39.57%	2.91%	-	-
Horiz. %	157.66%	174.27%	167.81%	159.21%	143.63%	102.91%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	15,674	14,476	15,597	14,367	18,278	17,051	16,730	-1.08%
YoY %	8.28%	-7.19%	8.56%	-21.40%	7.20%	1.92%	-	-
Horiz. %	93.69%	86.53%	93.23%	85.88%	109.25%	101.92%	100.00%	-
Div Payout %	108.59%	176.80%	142.08%	114.07%	156.71%	82.24%	157.73%	-
YoY %	-38.58%	24.44%	24.56%	-27.21%	90.55%	-47.86%	-	-
Horiz. %	68.85%	112.09%	90.08%	72.32%	99.35%	52.14%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	348,318	385,021	370,734	351,750	317,315	227,351	220,928	7.87%
YoY %	-9.53%	3.85%	5.40%	10.85%	39.57%	2.91%	-	-
Horiz. %	157.66%	174.27%	167.81%	159.21%	143.63%	102.91%	100.00%	-
NOSH	116,106	115,813	115,540	114,936	114,240	113,675	111,535	0.67%
YoY %	0.25%	0.24%	0.53%	0.61%	0.50%	1.92%	-	-
Horiz. %	104.10%	103.84%	103.59%	103.05%	102.43%	101.92%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	13.62%	10.25%	12.75%	19.23%	16.05%	30.46%	13.59%	-
YoY %	32.88%	-19.61%	-33.70%	19.81%	-47.31%	124.14%	-	-
Horiz. %	100.22%	75.42%	93.82%	141.50%	118.10%	224.14%	100.00%	-
ROE	4.14%	2.13%	2.96%	3.58%	3.68%	9.12%	4.80%	-
YoY %	94.37%	-28.04%	-17.32%	-2.72%	-59.65%	90.00%	-	-
Horiz. %	86.25%	44.38%	61.67%	74.58%	76.67%	190.00%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	91.38	70.51	74.51	56.98	63.62	59.88	69.97	4.54%
YoY %	29.60%	-5.37%	30.77%	-10.44%	6.25%	-14.42%	-	-
Horiz. %	130.60%	100.77%	106.49%	81.43%	90.92%	85.58%	100.00%	-
EPS	7.77	7.07	9.50	10.96	10.21	18.25	9.51	-3.31%
YoY %	9.90%	-25.58%	-13.32%	7.35%	-44.05%	91.90%	-	-
Horiz. %	81.70%	74.34%	99.89%	115.25%	107.36%	191.90%	100.00%	-
DPS	13.50	12.50	13.50	12.50	16.00	15.00	15.00	-1.73%
YoY %	8.00%	-7.41%	8.00%	-21.88%	6.67%	0.00%	-	-
Horiz. %	90.00%	83.33%	90.00%	83.33%	106.67%	100.00%	100.00%	-
NAPS	3.00	3.3245	3.2087	3.0604	2.7776	2.00	1.9808	7.16%
YoY %	-9.76%	3.61%	4.85%	10.18%	38.88%	0.97%	-	-
Horiz. %	151.45%	167.84%	161.99%	154.50%	140.23%	100.97%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 114,936
RPS	54.25	41.75	44.02	33.49	37.16	34.80	39.90	5.25%
YoY %	29.94%	-5.16%	31.44%	-9.88%	6.78%	-12.78%	-	-
Horiz. %	135.96%	104.64%	110.33%	83.93%	93.13%	87.22%	100.00%	-
EPS	7.38	4.19	5.61	6.44	5.96	10.60	5.42	5.27%
YoY %	76.13%	-25.31%	-12.89%	8.05%	-43.77%	95.57%	-	-
Horiz. %	136.16%	77.31%	103.51%	118.82%	109.96%	195.57%	100.00%	-
DPS	8.01	7.40	7.98	7.35	9.35	8.72	8.55	-1.08%
YoY %	8.24%	-7.27%	8.57%	-21.39%	7.22%	1.99%	-	-
Horiz. %	93.68%	86.55%	93.33%	85.96%	109.36%	101.99%	100.00%	-
NAPS	1.7809	1.9686	1.8955	1.7985	1.6224	1.1624	1.1296	7.87%
YoY %	-9.53%	3.86%	5.39%	10.85%	39.57%	2.90%	-	-
Horiz. %	157.66%	174.27%	167.80%	159.22%	143.63%	102.90%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	7.18	3.44	3.95	4.28	5.05	4.52	5.05	-
P/RPS	7.86	4.88	5.30	7.51	7.94	7.55	7.22	1.42%
YoY %	61.07%	-7.92%	-29.43%	-5.42%	5.17%	4.57%	-	-
Horiz. %	108.86%	67.59%	73.41%	104.02%	109.97%	104.57%	100.00%	-
P/EPS	57.76	48.66	41.57	39.06	49.46	24.78	53.10	1.41%
YoY %	18.70%	17.06%	6.43%	-21.03%	99.60%	-53.33%	-	-
Horiz. %	108.78%	91.64%	78.29%	73.56%	93.15%	46.67%	100.00%	-
EY	1.73	2.06	2.41	2.56	2.02	4.04	1.88	-1.37%
YoY %	-16.02%	-14.52%	-5.86%	26.73%	-50.00%	114.89%	-	-
Horiz. %	92.02%	109.57%	128.19%	136.17%	107.45%	214.89%	100.00%	-
DY	1.88	3.63	3.42	2.92	3.17	3.32	2.97	-7.33%
YoY %	-48.21%	6.14%	17.12%	-7.89%	-4.52%	11.78%	-	-
Horiz. %	63.30%	122.22%	115.15%	98.32%	106.73%	111.78%	100.00%	-
P/NAPS	2.39	1.03	1.23	1.40	1.82	2.26	2.55	-1.07%
YoY %	132.04%	-16.26%	-12.14%	-23.08%	-19.47%	-11.37%	-	-
Horiz. %	93.73%	40.39%	48.24%	54.90%	71.37%	88.63%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	31/05/13	31/05/12	27/05/11	27/05/10	29/05/09	30/05/08	-
Price	6.96	3.65	3.45	4.01	4.50	4.96	5.50	-
P/RPS	7.62	5.18	4.63	7.04	7.07	8.28	7.86	-0.51%
YoY %	47.10%	11.88%	-34.23%	-0.42%	-14.61%	5.34%	-	-
Horiz. %	96.95%	65.90%	58.91%	89.57%	89.95%	105.34%	100.00%	-
P/EPS	55.99	51.63	36.31	36.59	44.07	27.19	57.83	-0.53%
YoY %	8.44%	42.19%	-0.77%	-16.97%	62.08%	-52.98%	-	-
Horiz. %	96.82%	89.28%	62.79%	63.27%	76.21%	47.02%	100.00%	-
EY	1.79	1.94	2.75	2.73	2.27	3.68	1.73	0.56%
YoY %	-7.73%	-29.45%	0.73%	20.26%	-38.32%	112.72%	-	-
Horiz. %	103.47%	112.14%	158.96%	157.80%	131.21%	212.72%	100.00%	-
DY	1.94	3.42	3.91	3.12	3.56	3.02	2.73	-5.53%
YoY %	-43.27%	-12.53%	25.32%	-12.36%	17.88%	10.62%	-	-
Horiz. %	71.06%	125.27%	143.22%	114.29%	130.40%	110.62%	100.00%	-
P/NAPS	2.32	1.10	1.08	1.31	1.62	2.48	2.78	-2.96%
YoY %	110.91%	1.85%	-17.56%	-19.14%	-34.68%	-10.79%	-	-
Horiz. %	83.45%	39.57%	38.85%	47.12%	58.27%	89.21%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

998

HLIND

HONG LEONG INDUSTRIES BHD

961

GENTING

GENTING BHD

386

JCY

JCY INTERNATIONAL BERHAD

377

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

ARMADA

BUMI ARMADA BERHAD

359

SALCON

SALCON BHD

315

MAYBANK

MALAYAN BANKING BHD

262

TSH

TSH RESOURCES BHD

256

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More