[ASIAFLE] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 0.37%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 309,301 164,683 125,417 123,845 121,686 98,703 91,161 22.55%
PBT 70,316 45,656 38,391 41,958 38,628 33,514 25,977 18.03%
Tax -4,111 -8,254 -6,541 -8,980 -7,632 -7,231 -6,387 -7.07%
NP 66,205 37,402 31,850 32,978 30,996 26,283 19,590 22.47%
-
NP to SH 66,205 37,402 31,850 32,978 30,996 26,283 19,590 22.47%
-
Tax Rate 5.85% 18.08% 17.04% 21.40% 19.76% 21.58% 24.59% -
Total Cost 243,096 127,281 93,567 90,867 90,690 72,420 71,571 22.58%
-
Net Worth 260,159 212,993 178,587 164,090 145,542 128,476 116,405 14.32%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 28,102 20,978 22,342 20,920 17,184 15,578 11,362 16.27%
Div Payout % 42.45% 56.09% 70.15% 63.44% 55.44% 59.27% 58.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 260,159 212,993 178,587 164,090 145,542 128,476 116,405 14.32%
NOSH 113,721 70,754 69,746 69,858 69,650 68,854 67,364 9.11%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 21.40% 22.71% 25.40% 26.63% 25.47% 26.63% 21.49% -
ROE 25.45% 17.56% 17.83% 20.10% 21.30% 20.46% 16.83% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 271.98 232.75 179.82 177.28 174.71 143.35 135.32 12.32%
EPS 58.22 52.86 45.67 47.21 44.50 38.17 29.08 12.25%
DPS 25.00 29.65 32.00 30.00 24.67 22.62 17.00 6.63%
NAPS 2.2877 3.0103 2.5605 2.3489 2.0896 1.8659 1.728 4.78%
Adjusted Per Share Value based on latest NOSH - 69,858
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 157.82 84.03 64.00 63.19 62.09 50.36 46.52 22.55%
EPS 33.78 19.08 16.25 16.83 15.82 13.41 10.00 22.46%
DPS 14.34 10.70 11.40 10.68 8.77 7.95 5.80 16.26%
NAPS 1.3275 1.0868 0.9113 0.8373 0.7426 0.6556 0.594 14.32%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 - - - - -
Price 4.70 5.70 5.65 0.00 0.00 0.00 0.00 -
P/RPS 1.73 2.45 3.14 0.00 0.00 0.00 0.00 -
P/EPS 8.07 10.78 12.37 0.00 0.00 0.00 0.00 -
EY 12.39 9.27 8.08 0.00 0.00 0.00 0.00 -
DY 5.32 5.20 5.66 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.89 2.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 -
Price 4.52 4.98 5.45 0.00 0.00 0.00 0.00 -
P/RPS 1.66 2.14 3.03 0.00 0.00 0.00 0.00 -
P/EPS 7.76 9.42 11.93 0.00 0.00 0.00 0.00 -
EY 12.88 10.61 8.38 0.00 0.00 0.00 0.00 -
DY 5.53 5.95 5.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.65 2.13 0.00 0.00 0.00 0.00 -

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
Post a Comment