[ASIAFLE] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -7.06%
YoY- -4.47%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 358,457 357,126 393,366 392,723 341,436 327,818 255,720 5.78%
PBT 76,841 72,925 93,252 66,343 69,978 57,950 58,700 4.58%
Tax -12,540 -16,053 -20,641 -14,601 -15,513 -12,101 -8,360 6.98%
NP 64,301 56,872 72,611 51,742 54,465 45,849 50,340 4.16%
-
NP to SH 64,164 56,687 72,493 51,692 54,113 45,849 50,340 4.12%
-
Tax Rate 16.32% 22.01% 22.13% 22.01% 22.17% 20.88% 14.24% -
Total Cost 294,156 300,254 320,755 340,981 286,971 281,969 205,380 6.16%
-
Net Worth 584,922 545,342 513,810 353,969 420,055 379,524 359,685 8.43%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 30,991 30,617 30,402 22,753 24,918 24,855 23,606 4.63%
Div Payout % 48.30% 54.01% 41.94% 44.02% 46.05% 54.21% 46.89% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 584,922 545,342 513,810 353,969 420,055 379,524 359,685 8.43%
NOSH 194,760 192,232 190,787 118,047 116,015 115,715 115,498 9.09%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 17.94% 15.92% 18.46% 13.18% 15.95% 13.99% 19.69% -
ROE 10.97% 10.39% 14.11% 14.60% 12.88% 12.08% 14.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 184.05 185.78 206.18 332.85 294.30 283.30 221.41 -3.03%
EPS 32.95 29.49 38.00 43.81 46.64 39.62 43.58 -4.54%
DPS 16.00 16.00 16.00 19.50 21.50 21.50 20.50 -4.04%
NAPS 3.0033 2.8369 2.6931 3.00 3.6207 3.2798 3.1142 -0.60%
Adjusted Per Share Value based on latest NOSH - 118,047
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 182.91 182.23 200.72 200.39 174.22 167.28 130.49 5.78%
EPS 32.74 28.93 36.99 26.38 27.61 23.40 25.69 4.12%
DPS 15.81 15.62 15.51 11.61 12.71 12.68 12.05 4.62%
NAPS 2.9847 2.7827 2.6218 1.8062 2.1434 1.9366 1.8354 8.43%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.89 3.51 4.58 6.80 4.37 3.58 3.56 -
P/RPS 1.57 1.89 2.22 2.04 1.48 1.26 1.61 -0.41%
P/EPS 8.77 11.90 12.05 15.52 9.37 9.04 8.17 1.18%
EY 11.40 8.40 8.30 6.44 10.67 11.07 12.24 -1.17%
DY 5.54 4.56 3.49 2.87 4.92 6.01 5.76 -0.64%
P/NAPS 0.96 1.24 1.70 2.27 1.21 1.09 1.14 -2.82%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 2.90 3.50 4.95 4.09 6.14 3.43 3.75 -
P/RPS 1.58 1.88 2.40 1.23 2.09 1.21 1.69 -1.11%
P/EPS 8.80 11.87 13.03 9.34 13.16 8.66 8.60 0.38%
EY 11.36 8.43 7.68 10.71 7.60 11.55 11.62 -0.37%
DY 5.52 4.57 3.23 4.77 3.50 6.27 5.47 0.15%
P/NAPS 0.97 1.23 1.84 1.36 1.70 1.05 1.20 -3.48%

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