[ASIAFLE] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 74,598 76,969 87,741 86,972 78,405 76,672 80,969 -5.30% QoQ % -3.08% -12.28% 0.88% 10.93% 2.26% -5.31% - Horiz. % 92.13% 95.06% 108.36% 107.41% 96.83% 94.69% 100.00%
PBT 9,366 9,545 11,632 12,363 9,011 10,645 19,474 -38.53% QoQ % -1.88% -17.94% -5.91% 37.20% -15.35% -45.34% - Horiz. % 48.09% 49.01% 59.73% 63.48% 46.27% 54.66% 100.00%
Tax -2,938 -1,758 -3,490 -2,104 -1,263 -2,089 -2,665 6.70% QoQ % -67.12% 49.63% -65.87% -66.59% 39.54% 21.61% - Horiz. % 110.24% 65.97% 130.96% 78.95% 47.39% 78.39% 100.00%
NP 6,428 7,787 8,142 10,259 7,748 8,556 16,809 -47.22% QoQ % -17.45% -4.36% -20.64% 32.41% -9.44% -49.10% - Horiz. % 38.24% 46.33% 48.44% 61.03% 46.09% 50.90% 100.00%
NP to SH 6,400 7,769 8,108 10,244 7,764 8,577 16,815 -47.39% QoQ % -17.62% -4.18% -20.85% 31.94% -9.48% -48.99% - Horiz. % 38.06% 46.20% 48.22% 60.92% 46.17% 51.01% 100.00%
Tax Rate 31.37 % 18.42 % 30.00 % 17.02 % 14.02 % 19.62 % 13.68 % 73.63% QoQ % 70.30% -38.60% 76.26% 21.40% -28.54% 43.42% - Horiz. % 229.31% 134.65% 219.30% 124.42% 102.49% 143.42% 100.00%
Total Cost 68,170 69,182 79,599 76,713 70,657 68,116 64,160 4.11% QoQ % -1.46% -13.09% 3.76% 8.57% 3.73% 6.17% - Horiz. % 106.25% 107.83% 124.06% 119.57% 110.13% 106.17% 100.00%
Net Worth 733,939 732,957 722,127 716,596 707,559 704,209 698,561 3.34% QoQ % 0.13% 1.50% 0.77% 1.28% 0.48% 0.81% - Horiz. % 105.06% 104.92% 103.37% 102.58% 101.29% 100.81% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 3,895 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 38.02 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 733,939 732,957 722,127 716,596 707,559 704,209 698,561 3.34% QoQ % 0.13% 1.50% 0.77% 1.28% 0.48% 0.81% - Horiz. % 105.06% 104.92% 103.37% 102.58% 101.29% 100.81% 100.00%
NOSH 194,813 196,235 194,759 194,759 194,759 194,759 194,759 0.02% QoQ % -0.72% 0.76% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.03% 100.76% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.62 % 10.12 % 9.28 % 11.80 % 9.88 % 11.16 % 20.76 % -44.25% QoQ % -14.82% 9.05% -21.36% 19.43% -11.47% -46.24% - Horiz. % 41.52% 48.75% 44.70% 56.84% 47.59% 53.76% 100.00%
ROE 0.87 % 1.06 % 1.12 % 1.43 % 1.10 % 1.22 % 2.41 % -49.21% QoQ % -17.92% -5.36% -21.68% 30.00% -9.84% -49.38% - Horiz. % 36.10% 43.98% 46.47% 59.34% 45.64% 50.62% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 38.29 39.22 45.05 44.66 40.26 39.37 41.57 -5.32% QoQ % -2.37% -12.94% 0.87% 10.93% 2.26% -5.29% - Horiz. % 92.11% 94.35% 108.37% 107.43% 96.85% 94.71% 100.00%
EPS 3.29 3.99 4.16 5.26 3.99 4.40 8.63 -47.33% QoQ % -17.54% -4.09% -20.91% 31.83% -9.32% -49.02% - Horiz. % 38.12% 46.23% 48.20% 60.95% 46.23% 50.98% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.7674 3.7351 3.7078 3.6794 3.6330 3.6158 3.5868 3.32% QoQ % 0.86% 0.74% 0.77% 1.28% 0.48% 0.81% - Horiz. % 105.04% 104.13% 103.37% 102.58% 101.29% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,468 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 38.16 39.38 44.89 44.49 40.11 39.22 41.42 -5.30% QoQ % -3.10% -12.27% 0.90% 10.92% 2.27% -5.31% - Horiz. % 92.13% 95.07% 108.38% 107.41% 96.84% 94.69% 100.00%
EPS 3.27 3.97 4.15 5.24 3.97 4.39 8.60 -47.42% QoQ % -17.63% -4.34% -20.80% 31.99% -9.57% -48.95% - Horiz. % 38.02% 46.16% 48.26% 60.93% 46.16% 51.05% 100.00%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.7548 3.7497 3.6943 3.6660 3.6198 3.6027 3.5738 3.34% QoQ % 0.14% 1.50% 0.77% 1.28% 0.47% 0.81% - Horiz. % 105.06% 104.92% 103.37% 102.58% 101.29% 100.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.7400 1.7100 1.9800 2.0500 2.2400 2.5600 2.3900 -
P/RPS 4.54 4.36 4.40 4.59 5.56 6.50 5.75 -14.54% QoQ % 4.13% -0.91% -4.14% -17.45% -14.46% 13.04% - Horiz. % 78.96% 75.83% 76.52% 79.83% 96.70% 113.04% 100.00%
P/EPS 52.96 43.19 47.56 38.97 56.19 58.13 27.68 53.94% QoQ % 22.62% -9.19% 22.04% -30.65% -3.34% 110.01% - Horiz. % 191.33% 156.03% 171.82% 140.79% 203.00% 210.01% 100.00%
EY 1.89 2.32 2.10 2.57 1.78 1.72 3.61 -34.96% QoQ % -18.53% 10.48% -18.29% 44.38% 3.49% -52.35% - Horiz. % 52.35% 64.27% 58.17% 71.19% 49.31% 47.65% 100.00%
DY 0.00 0.00 0.00 0.98 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.46 0.53 0.56 0.62 0.71 0.67 -22.12% QoQ % 0.00% -13.21% -5.36% -9.68% -12.68% 5.97% - Horiz. % 68.66% 68.66% 79.10% 83.58% 92.54% 105.97% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 29/08/22 30/05/22 28/02/22 26/11/21 27/08/21 -
Price 1.7500 1.7400 1.7900 2.0100 2.1600 2.2500 2.3200 -
P/RPS 4.57 4.44 3.97 4.50 5.37 5.72 5.58 -12.43% QoQ % 2.93% 11.84% -11.78% -16.20% -6.12% 2.51% - Horiz. % 81.90% 79.57% 71.15% 80.65% 96.24% 102.51% 100.00%
P/EPS 53.27 43.95 43.00 38.21 54.18 51.09 26.87 57.62% QoQ % 21.21% 2.21% 12.54% -29.48% 6.05% 90.14% - Horiz. % 198.25% 163.57% 160.03% 142.20% 201.64% 190.14% 100.00%
EY 1.88 2.28 2.33 2.62 1.85 1.96 3.72 -36.47% QoQ % -17.54% -2.15% -11.07% 41.62% -5.61% -47.31% - Horiz. % 50.54% 61.29% 62.63% 70.43% 49.73% 52.69% 100.00%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.47 0.48 0.55 0.59 0.62 0.65 -20.54% QoQ % -2.13% -2.08% -12.73% -6.78% -4.84% -4.62% - Horiz. % 70.77% 72.31% 73.85% 84.62% 90.77% 95.38% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AFC-FY2022 4Q Quarterly Results.pdf 
