[ASIAFLE] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -12.69%
YoY- -25.91%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 341,436 327,818 255,720 254,293 262,837 309,301 164,683 12.90%
PBT 69,978 57,950 58,700 56,158 71,631 70,316 45,656 7.36%
Tax -15,513 -12,101 -8,360 -6,699 -4,872 -4,111 -8,254 11.07%
NP 54,465 45,849 50,340 49,459 66,759 66,205 37,402 6.45%
-
NP to SH 54,113 45,849 50,340 49,459 66,759 66,205 37,402 6.34%
-
Tax Rate 22.17% 20.88% 14.24% 11.93% 6.80% 5.85% 18.08% -
Total Cost 286,971 281,969 205,380 204,834 196,078 243,096 127,281 14.49%
-
Net Worth 420,055 379,524 359,685 330,357 310,451 260,159 212,993 11.97%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 24,918 24,855 23,606 18,278 17,051 28,102 20,978 2.90%
Div Payout % 46.05% 54.21% 46.89% 36.96% 25.54% 42.45% 56.09% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 420,055 379,524 359,685 330,357 310,451 260,159 212,993 11.97%
NOSH 116,015 115,715 115,498 114,954 114,270 113,721 70,754 8.58%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.95% 13.99% 19.69% 19.45% 25.40% 21.40% 22.71% -
ROE 12.88% 12.08% 14.00% 14.97% 21.50% 25.45% 17.56% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 294.30 283.30 221.41 221.21 230.01 271.98 232.75 3.98%
EPS 46.64 39.62 43.58 43.02 58.42 58.22 52.86 -2.06%
DPS 21.50 21.50 20.50 16.00 15.00 25.00 29.65 -5.21%
NAPS 3.6207 3.2798 3.1142 2.8738 2.7168 2.2877 3.0103 3.12%
Adjusted Per Share Value based on latest NOSH - 114,954
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 174.57 167.61 130.75 130.02 134.39 158.14 84.20 12.90%
EPS 27.67 23.44 25.74 25.29 34.13 33.85 19.12 6.34%
DPS 12.74 12.71 12.07 9.35 8.72 14.37 10.73 2.90%
NAPS 2.1477 1.9405 1.839 1.6891 1.5873 1.3302 1.089 11.97%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.37 3.58 3.56 4.50 5.19 4.70 5.70 -
P/RPS 1.48 1.26 1.61 2.03 2.26 1.73 2.45 -8.05%
P/EPS 9.37 9.04 8.17 10.46 8.88 8.07 10.78 -2.30%
EY 10.67 11.07 12.24 9.56 11.26 12.39 9.27 2.36%
DY 4.92 6.01 5.76 3.56 2.89 5.32 5.20 -0.91%
P/NAPS 1.21 1.09 1.14 1.57 1.91 2.05 1.89 -7.15%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 6.14 3.43 3.75 4.38 5.05 4.52 4.98 -
P/RPS 2.09 1.21 1.69 1.98 2.20 1.66 2.14 -0.39%
P/EPS 13.16 8.66 8.60 10.18 8.64 7.76 9.42 5.72%
EY 7.60 11.55 11.62 9.82 11.57 12.88 10.61 -5.40%
DY 3.50 6.27 5.47 3.65 2.97 5.53 5.95 -8.45%
P/NAPS 1.70 1.05 1.20 1.52 1.86 1.98 1.65 0.49%

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