[ASIAFLE] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 0.58%
YoY- 8.17%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 385,188 395,898 326,851 326,052 237,507 266,283 265,885 6.36%
PBT 84,119 71,118 63,221 62,127 54,914 62,666 79,228 1.00%
Tax -18,441 -15,456 -13,838 -11,570 -8,175 -6,019 -3,552 31.57%
NP 65,678 55,662 49,383 50,557 46,739 56,647 75,676 -2.33%
-
NP to SH 65,586 55,618 49,037 50,557 46,739 56,647 75,676 -2.35%
-
Tax Rate 21.92% 21.73% 21.89% 18.62% 14.89% 9.60% 4.48% -
Total Cost 319,510 340,236 277,468 275,495 190,768 209,636 190,209 9.02%
-
Net Worth 515,886 353,097 410,630 378,763 356,186 330,440 298,767 9.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 24,126 26,115 23,733 24,837 14,367 31,991 28,423 -2.69%
Div Payout % 36.79% 46.96% 48.40% 49.13% 30.74% 56.47% 37.56% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 515,886 353,097 410,630 378,763 356,186 330,440 298,767 9.52%
NOSH 190,561 117,699 115,827 115,649 115,577 114,983 114,068 8.92%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.05% 14.06% 15.11% 15.51% 19.68% 21.27% 28.46% -
ROE 12.71% 15.75% 11.94% 13.35% 13.12% 17.14% 25.33% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 202.13 336.36 282.19 281.93 205.50 231.58 233.09 -2.34%
EPS 34.42 47.25 42.34 43.72 40.44 49.27 66.34 -10.35%
DPS 12.66 22.50 20.50 21.50 12.50 28.00 25.00 -10.71%
NAPS 2.7072 3.00 3.5452 3.2751 3.0818 2.8738 2.6192 0.55%
Adjusted Per Share Value based on latest NOSH - 115,649
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 196.55 202.01 166.78 166.37 121.19 135.87 135.67 6.37%
EPS 33.47 28.38 25.02 25.80 23.85 28.90 38.61 -2.35%
DPS 12.31 13.33 12.11 12.67 7.33 16.32 14.50 -2.69%
NAPS 2.6324 1.8017 2.0953 1.9327 1.8175 1.6861 1.5245 9.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.60 7.10 3.86 3.72 3.50 4.62 4.93 -
P/RPS 1.78 2.11 1.37 1.32 1.70 1.99 2.12 -2.87%
P/EPS 10.46 15.03 9.12 8.51 8.65 9.38 7.43 5.86%
EY 9.56 6.66 10.97 11.75 11.55 10.66 13.46 -5.54%
DY 3.52 3.17 5.31 5.78 3.57 6.06 5.07 -5.89%
P/NAPS 1.33 2.37 1.09 1.14 1.14 1.61 1.88 -5.60%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 01/12/15 28/11/14 29/11/13 30/11/12 30/11/11 26/11/10 30/11/09 -
Price 4.74 6.70 4.28 3.60 3.55 4.60 5.10 -
P/RPS 2.34 1.99 1.52 1.28 1.73 1.99 2.19 1.10%
P/EPS 13.77 14.18 10.11 8.24 8.78 9.34 7.69 10.19%
EY 7.26 7.05 9.89 12.14 11.39 10.71 13.01 -9.26%
DY 2.67 3.36 4.79 5.97 3.52 6.09 4.90 -9.61%
P/NAPS 1.75 2.23 1.21 1.10 1.15 1.60 1.95 -1.78%

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