[ASIAFLE] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -11.78%
YoY- 0.84%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 327,818 255,720 254,293 262,837 309,301 164,683 125,417 17.34%
PBT 57,950 58,700 56,158 71,631 70,316 45,656 38,391 7.09%
Tax -12,101 -8,360 -6,699 -4,872 -4,111 -8,254 -6,541 10.78%
NP 45,849 50,340 49,459 66,759 66,205 37,402 31,850 6.25%
-
NP to SH 45,849 50,340 49,459 66,759 66,205 37,402 31,850 6.25%
-
Tax Rate 20.88% 14.24% 11.93% 6.80% 5.85% 18.08% 17.04% -
Total Cost 281,969 205,380 204,834 196,078 243,096 127,281 93,567 20.16%
-
Net Worth 379,524 359,685 330,357 310,451 260,159 212,993 178,587 13.37%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 24,855 23,606 18,278 17,051 28,102 20,978 22,342 1.79%
Div Payout % 54.21% 46.89% 36.96% 25.54% 42.45% 56.09% 70.15% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 379,524 359,685 330,357 310,451 260,159 212,993 178,587 13.37%
NOSH 115,715 115,498 114,954 114,270 113,721 70,754 69,746 8.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.99% 19.69% 19.45% 25.40% 21.40% 22.71% 25.40% -
ROE 12.08% 14.00% 14.97% 21.50% 25.45% 17.56% 17.83% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 283.30 221.41 221.21 230.01 271.98 232.75 179.82 7.86%
EPS 39.62 43.58 43.02 58.42 58.22 52.86 45.67 -2.33%
DPS 21.50 20.50 16.00 15.00 25.00 29.65 32.00 -6.40%
NAPS 3.2798 3.1142 2.8738 2.7168 2.2877 3.0103 2.5605 4.20%
Adjusted Per Share Value based on latest NOSH - 114,270
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 167.61 130.75 130.02 134.39 158.14 84.20 64.12 17.35%
EPS 23.44 25.74 25.29 34.13 33.85 19.12 16.28 6.25%
DPS 12.71 12.07 9.35 8.72 14.37 10.73 11.42 1.79%
NAPS 1.9405 1.839 1.6891 1.5873 1.3302 1.089 0.9131 13.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.58 3.56 4.50 5.19 4.70 5.70 5.65 -
P/RPS 1.26 1.61 2.03 2.26 1.73 2.45 3.14 -14.10%
P/EPS 9.04 8.17 10.46 8.88 8.07 10.78 12.37 -5.08%
EY 11.07 12.24 9.56 11.26 12.39 9.27 8.08 5.38%
DY 6.01 5.76 3.56 2.89 5.32 5.20 5.66 1.00%
P/NAPS 1.09 1.14 1.57 1.91 2.05 1.89 2.21 -11.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 3.43 3.75 4.38 5.05 4.52 4.98 5.45 -
P/RPS 1.21 1.69 1.98 2.20 1.66 2.14 3.03 -14.17%
P/EPS 8.66 8.60 10.18 8.64 7.76 9.42 11.93 -5.19%
EY 11.55 11.62 9.82 11.57 12.88 10.61 8.38 5.48%
DY 6.27 5.47 3.65 2.97 5.53 5.95 5.87 1.10%
P/NAPS 1.05 1.20 1.52 1.86 1.98 1.65 2.13 -11.11%

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