[ASIAFLE] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 9.78%
YoY- -3.01%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 367,672 385,188 395,898 326,851 326,052 237,507 266,283 5.51%
PBT 76,557 84,119 71,118 63,221 62,127 54,914 62,666 3.39%
Tax -18,240 -18,441 -15,456 -13,838 -11,570 -8,175 -6,019 20.27%
NP 58,317 65,678 55,662 49,383 50,557 46,739 56,647 0.48%
-
NP to SH 58,147 65,586 55,618 49,037 50,557 46,739 56,647 0.43%
-
Tax Rate 23.83% 21.92% 21.73% 21.89% 18.62% 14.89% 9.60% -
Total Cost 309,355 319,510 340,236 277,468 275,495 190,768 209,636 6.69%
-
Net Worth 531,876 515,886 353,097 410,630 378,763 356,186 330,440 8.24%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 36,283 24,126 26,115 23,733 24,837 14,367 31,991 2.11%
Div Payout % 62.40% 36.79% 46.96% 48.40% 49.13% 30.74% 56.47% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 531,876 515,886 353,097 410,630 378,763 356,186 330,440 8.24%
NOSH 192,249 190,561 117,699 115,827 115,649 115,577 114,983 8.93%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.86% 17.05% 14.06% 15.11% 15.51% 19.68% 21.27% -
ROE 10.93% 12.71% 15.75% 11.94% 13.35% 13.12% 17.14% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 191.57 202.13 336.36 282.19 281.93 205.50 231.58 -3.10%
EPS 30.30 34.42 47.25 42.34 43.72 40.44 49.27 -7.77%
DPS 19.00 12.66 22.50 20.50 21.50 12.50 28.00 -6.25%
NAPS 2.7712 2.7072 3.00 3.5452 3.2751 3.0818 2.8738 -0.60%
Adjusted Per Share Value based on latest NOSH - 115,827
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 187.61 196.55 202.01 166.78 166.37 121.19 135.87 5.51%
EPS 29.67 33.47 28.38 25.02 25.80 23.85 28.90 0.43%
DPS 18.51 12.31 13.33 12.11 12.67 7.33 16.32 2.11%
NAPS 2.714 2.6324 1.8017 2.0953 1.9327 1.8175 1.6861 8.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.71 3.60 7.10 3.86 3.72 3.50 4.62 -
P/RPS 1.94 1.78 2.11 1.37 1.32 1.70 1.99 -0.42%
P/EPS 12.25 10.46 15.03 9.12 8.51 8.65 9.38 4.54%
EY 8.17 9.56 6.66 10.97 11.75 11.55 10.66 -4.33%
DY 5.12 3.52 3.17 5.31 5.78 3.57 6.06 -2.76%
P/NAPS 1.34 1.33 2.37 1.09 1.14 1.14 1.61 -3.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 01/12/15 28/11/14 29/11/13 30/11/12 30/11/11 26/11/10 -
Price 3.70 4.74 6.70 4.28 3.60 3.55 4.60 -
P/RPS 1.93 2.34 1.99 1.52 1.28 1.73 1.99 -0.50%
P/EPS 12.21 13.77 14.18 10.11 8.24 8.78 9.34 4.56%
EY 8.19 7.26 7.05 9.89 12.14 11.39 10.71 -4.36%
DY 5.14 2.67 3.36 4.79 5.97 3.52 6.09 -2.78%
P/NAPS 1.34 1.75 2.23 1.21 1.10 1.15 1.60 -2.90%

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