[ASIAFLE] YoY TTM Result on 31-Mar-2017 [#4]

Stock

[ASIAFLE] ASIA FILE CORPORATION BHD

Announcement Date

31-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- -1.35%

YoY- -26.9%

Quarter Report

KLSE - 31 03 2017.pdf

Latest QR

Upcoming QR

ASIAFLE's Result

ASIAFLE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	293,370	327,788	351,814	350,324	389,856	387,416	365,879	-3.61%
YoY %	-10.50%	-6.83%	0.43%	-10.14%	0.63%	5.89%	-	-
Horiz. %	80.18%	89.59%	96.16%	95.75%	106.55%	105.89%	100.00%	-
PBT	44,708	54,567	71,369	70,846	98,536	64,615	76,580	-8.57%
YoY %	-18.07%	-23.54%	0.74%	-28.10%	52.50%	-15.62%	-	-
Horiz. %	58.38%	71.25%	93.20%	92.51%	128.67%	84.38%	100.00%	-
Tax	-7,843	-6,731	-12,072	-14,782	-21,878	-14,408	-16,030	-11.22%
YoY %	-16.52%	44.24%	18.33%	32.43%	-51.85%	10.12%	-	-
Horiz. %	48.93%	41.99%	75.31%	92.21%	136.48%	89.88%	100.00%	-
NP	36,865	47,836	59,297	56,064	76,658	50,207	60,550	-7.93%
YoY %	-22.93%	-19.33%	5.77%	-26.86%	52.68%	-17.08%	-	-
Horiz. %	60.88%	79.00%	97.93%	92.59%	126.60%	82.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,859	47,765	59,148	55,921	76,502	50,171	60,527	-7.92%
YoY %	-22.83%	-19.24%	5.77%	-26.90%	52.48%	-17.11%	-	-
Horiz. %	60.90%	78.92%	97.72%	92.39%	126.39%	82.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.54%	12.34%	16.91%	20.86%	22.20%	22.30%	20.93%	-
YoY %	42.14%	-27.03%	-18.94%	-6.04%	-0.45%	6.55%	-	-
Horiz. %	83.80%	58.96%	80.79%	99.67%	106.07%	106.55%	100.00%	-
Total Cost	256,505	279,952	292,517	294,260	313,198	337,209	305,329	-2.85%
YoY %	-8.38%	-4.30%	-0.59%	-6.05%	-7.12%	10.44%	-	-
Horiz. %	84.01%	91.69%	95.80%	96.37%	102.58%	110.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	626,130	598,925	585,156	552,597	520,117	460,939	348,318	10.25%
YoY %	4.54%	2.35%	5.89%	6.24%	12.84%	32.33%	-	-
Horiz. %	179.76%	171.95%	167.99%	158.65%	149.32%	132.33%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	-	27,266	29,214	30,805	30,525	24,126	26,115	-
YoY %	-	-6.67%	-5.16%	0.92%	26.52%	-7.62%	-	-
Horiz. %	-	104.41%	111.87%	117.96%	116.89%	92.38%	100.00%	-
Div Payout %	-	57.08%	49.39%	55.09%	39.90%	48.09%	43.15%	-
YoY %	-	15.57%	-10.35%	38.07%	-17.03%	11.45%	-	-
Horiz. %	-	132.28%	114.46%	127.67%	92.47%	111.45%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	626,130	598,925	585,156	552,597	520,117	460,939	348,318	10.25%
YoY %	4.54%	2.35%	5.89%	6.24%	12.84%	32.33%	-	-
Horiz. %	179.76%	171.95%	167.99%	158.65%	149.32%	132.33%	100.00%	-
NOSH	194,760	194,760	194,760	194,759	190,777	189,414	116,106	8.99%
YoY %	0.00%	0.00%	0.00%	2.09%	0.72%	63.14%	-	-
Horiz. %	167.74%	167.74%	167.74%	167.74%	164.31%	163.14%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	12.57%	14.59%	16.85%	16.00%	19.66%	12.96%	16.55%	-
YoY %	-13.85%	-13.41%	5.31%	-18.62%	51.70%	-21.69%	-	-
Horiz. %	75.95%	88.16%	101.81%	96.68%	118.79%	78.31%	100.00%	-
ROE	5.89%	7.98%	10.11%	10.12%	14.71%	10.88%	17.38%	-
YoY %	-26.19%	-21.07%	-0.10%	-31.20%	35.20%	-37.40%	-	-
Horiz. %	33.89%	45.91%	58.17%	58.23%	84.64%	62.60%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	150.63	168.30	180.64	181.64	204.35	204.53	315.12	-11.56%
YoY %	-10.50%	-6.83%	-0.55%	-11.11%	-0.09%	-35.09%	-	-
Horiz. %	47.80%	53.41%	57.32%	57.64%	64.85%	64.91%	100.00%	-
EPS	18.93	24.53	30.37	28.99	40.10	26.49	52.13	-15.52%
YoY %	-22.83%	-19.23%	4.76%	-27.71%	51.38%	-49.18%	-	-
Horiz. %	36.31%	47.06%	58.26%	55.61%	76.92%	50.82%	100.00%	-
DPS	0.00	14.00	15.00	16.00	16.00	12.74	22.50	-
YoY %	0.00%	-6.67%	-6.25%	0.00%	25.59%	-43.38%	-	-
Horiz. %	0.00%	62.22%	66.67%	71.11%	71.11%	56.62%	100.00%	-
NAPS	3.2149	3.0752	3.0045	2.8651	2.7263	2.4335	3.00	1.15%
YoY %	4.54%	2.35%	4.87%	5.09%	12.03%	-18.88%	-	-
Horiz. %	107.16%	102.51%	100.15%	95.50%	90.88%	81.12%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 194,759
RPS	149.70	167.26	179.52	178.76	198.93	197.68	186.69	-3.61%
YoY %	-10.50%	-6.83%	0.43%	-10.14%	0.63%	5.89%	-	-
Horiz. %	80.19%	89.59%	96.16%	95.75%	106.56%	105.89%	100.00%	-
EPS	18.81	24.37	30.18	28.53	39.04	25.60	30.88	-7.92%
YoY %	-22.81%	-19.25%	5.78%	-26.92%	52.50%	-17.10%	-	-
Horiz. %	60.91%	78.92%	97.73%	92.39%	126.42%	82.90%	100.00%	-
DPS	0.00	13.91	14.91	15.72	15.58	12.31	13.33	-
YoY %	0.00%	-6.71%	-5.15%	0.90%	26.56%	-7.65%	-	-
Horiz. %	0.00%	104.35%	111.85%	117.93%	116.88%	92.35%	100.00%	-
NAPS	3.1949	3.0561	2.9858	2.8197	2.654	2.352	1.7773	10.25%
YoY %	4.54%	2.35%	5.89%	6.24%	12.84%	32.34%	-	-
Horiz. %	179.76%	171.95%	168.00%	158.65%	149.33%	132.34%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.54	2.55	2.67	3.45	4.55	3.99	7.18	-
P/RPS	1.02	1.52	1.48	1.90	2.23	1.95	2.28	-12.53%
YoY %	-32.89%	2.70%	-22.11%	-14.80%	14.36%	-14.47%	-	-
Horiz. %	44.74%	66.67%	64.91%	83.33%	97.81%	85.53%	100.00%	-
P/EPS	8.14	10.40	8.79	11.90	11.35	15.06	13.77	-8.38%
YoY %	-21.73%	18.32%	-26.13%	4.85%	-24.63%	9.37%	-	-
Horiz. %	59.11%	75.53%	63.83%	86.42%	82.43%	109.37%	100.00%	-
EY	12.29	9.62	11.37	8.40	8.81	6.64	7.26	9.16%
YoY %	27.75%	-15.39%	35.36%	-4.65%	32.68%	-8.54%	-	-
Horiz. %	169.28%	132.51%	156.61%	115.70%	121.35%	91.46%	100.00%	-
DY	0.00	5.49	5.62	4.64	3.52	3.19	3.13	-
YoY %	0.00%	-2.31%	21.12%	31.82%	10.34%	1.92%	-	-
Horiz. %	0.00%	175.40%	179.55%	148.24%	112.46%	101.92%	100.00%	-
P/NAPS	0.48	0.83	0.89	1.20	1.67	1.64	2.39	-23.45%
YoY %	-42.17%	-6.74%	-25.83%	-28.14%	1.83%	-31.38%	-	-
Horiz. %	20.08%	34.73%	37.24%	50.21%	69.87%	68.62%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	29/05/14	-
Price	1.79	2.34	2.70	3.35	4.27	3.40	6.96	-
P/RPS	1.19	1.39	1.49	1.84	2.09	1.66	2.21	-9.79%
YoY %	-14.39%	-6.71%	-19.02%	-11.96%	25.90%	-24.89%	-	-
Horiz. %	53.85%	62.90%	67.42%	83.26%	94.57%	75.11%	100.00%	-
P/EPS	9.46	9.54	8.89	11.55	10.65	12.84	13.35	-5.57%
YoY %	-0.84%	7.31%	-23.03%	8.45%	-17.06%	-3.82%	-	-
Horiz. %	70.86%	71.46%	66.59%	86.52%	79.78%	96.18%	100.00%	-
EY	10.57	10.48	11.25	8.65	9.39	7.79	7.49	5.90%
YoY %	0.86%	-6.84%	30.06%	-7.88%	20.54%	4.01%	-	-
Horiz. %	141.12%	139.92%	150.20%	115.49%	125.37%	104.01%	100.00%	-
DY	0.00	5.98	5.56	4.78	3.75	3.75	3.23	-
YoY %	0.00%	7.55%	16.32%	27.47%	0.00%	16.10%	-	-
Horiz. %	0.00%	185.14%	172.14%	147.99%	116.10%	116.10%	100.00%	-
P/NAPS	0.56	0.76	0.90	1.17	1.57	1.40	2.32	-21.07%
YoY %	-26.32%	-15.56%	-23.08%	-25.48%	12.14%	-39.66%	-	-
Horiz. %	24.14%	32.76%	38.79%	50.43%	67.67%	60.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos