[ASIAFLE] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 3.6%
YoY- 17.43%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 254,293 262,837 309,301 164,683 125,417 123,845 121,686 13.06%
PBT 56,158 71,631 70,316 45,656 38,391 41,958 38,628 6.43%
Tax -6,699 -4,872 -4,111 -8,254 -6,541 -8,980 -7,632 -2.14%
NP 49,459 66,759 66,205 37,402 31,850 32,978 30,996 8.09%
-
NP to SH 49,459 66,759 66,205 37,402 31,850 32,978 30,996 8.09%
-
Tax Rate 11.93% 6.80% 5.85% 18.08% 17.04% 21.40% 19.76% -
Total Cost 204,834 196,078 243,096 127,281 93,567 90,867 90,690 14.53%
-
Net Worth 330,357 310,451 260,159 212,993 178,587 164,090 145,542 14.63%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 18,278 17,051 28,102 20,978 22,342 20,920 17,184 1.03%
Div Payout % 36.96% 25.54% 42.45% 56.09% 70.15% 63.44% 55.44% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 330,357 310,451 260,159 212,993 178,587 164,090 145,542 14.63%
NOSH 114,954 114,270 113,721 70,754 69,746 69,858 69,650 8.70%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 19.45% 25.40% 21.40% 22.71% 25.40% 26.63% 25.47% -
ROE 14.97% 21.50% 25.45% 17.56% 17.83% 20.10% 21.30% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 221.21 230.01 271.98 232.75 179.82 177.28 174.71 4.00%
EPS 43.02 58.42 58.22 52.86 45.67 47.21 44.50 -0.56%
DPS 16.00 15.00 25.00 29.65 32.00 30.00 24.67 -6.95%
NAPS 2.8738 2.7168 2.2877 3.0103 2.5605 2.3489 2.0896 5.45%
Adjusted Per Share Value based on latest NOSH - 70,754
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 129.76 134.12 157.82 84.03 64.00 63.19 62.09 13.06%
EPS 25.24 34.06 33.78 19.08 16.25 16.83 15.82 8.09%
DPS 9.33 8.70 14.34 10.70 11.40 10.68 8.77 1.03%
NAPS 1.6857 1.5841 1.3275 1.0868 0.9113 0.8373 0.7426 14.63%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - - -
Price 4.50 5.19 4.70 5.70 5.65 0.00 0.00 -
P/RPS 2.03 2.26 1.73 2.45 3.14 0.00 0.00 -
P/EPS 10.46 8.88 8.07 10.78 12.37 0.00 0.00 -
EY 9.56 11.26 12.39 9.27 8.08 0.00 0.00 -
DY 3.56 2.89 5.32 5.20 5.66 0.00 0.00 -
P/NAPS 1.57 1.91 2.05 1.89 2.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 24/02/06 28/02/05 -
Price 4.38 5.05 4.52 4.98 5.45 0.00 0.00 -
P/RPS 1.98 2.20 1.66 2.14 3.03 0.00 0.00 -
P/EPS 10.18 8.64 7.76 9.42 11.93 0.00 0.00 -
EY 9.82 11.57 12.88 10.61 8.38 0.00 0.00 -
DY 3.65 2.97 5.53 5.95 5.87 0.00 0.00 -
P/NAPS 1.52 1.86 1.98 1.65 2.13 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