[AFFIN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.47%
YoY- 44.42%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,195,788 1,288,128 1,324,430 1,877,374 1,807,272 1,707,684 1,802,492 14.07%
PBT 719,704 501,328 599,871 694,425 670,680 610,908 514,409 25.11%
Tax -166,308 -140,396 -135,740 -157,345 -153,710 -139,696 -132,236 16.52%
NP 553,396 360,932 464,131 537,080 516,970 471,212 382,173 28.02%
-
NP to SH 537,164 360,932 464,131 523,481 505,924 462,264 369,269 28.41%
-
Tax Rate 23.11% 28.00% 22.63% 22.66% 22.92% 22.87% 25.71% -
Total Cost 1,642,392 927,196 860,299 1,340,294 1,290,302 1,236,472 1,420,319 10.17%
-
Net Worth 8,956,993 7,771,794 6,683,743 8,801,557 8,587,832 8,510,114 8,276,961 5.40%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 161,653 77,717 - - 155,241 -
Div Payout % - - 34.83% 14.85% - - 42.04% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 8,956,993 7,771,794 6,683,743 8,801,557 8,587,832 8,510,114 8,276,961 5.40%
NOSH 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 25.20% 28.02% 35.04% 28.61% 28.60% 27.59% 21.20% -
ROE 6.00% 4.64% 6.94% 5.95% 5.89% 5.43% 4.46% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 113.01 66.30 68.17 96.63 93.02 87.89 92.77 14.07%
EPS 27.64 21.20 27.50 26.95 26.04 23.80 19.01 28.37%
DPS 0.00 0.00 8.32 4.00 0.00 0.00 7.99 -
NAPS 4.61 4.00 3.44 4.53 4.42 4.38 4.26 5.40%
Adjusted Per Share Value based on latest NOSH - 1,942,948
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 91.47 53.66 55.17 78.21 75.29 71.14 75.09 14.07%
EPS 22.38 15.04 19.33 21.81 21.08 19.26 15.38 28.44%
DPS 0.00 0.00 6.73 3.24 0.00 0.00 6.47 -
NAPS 3.7313 3.2376 2.7843 3.6666 3.5775 3.5452 3.448 5.41%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.68 2.88 2.39 2.19 2.12 2.34 2.34 -
P/RPS 2.37 4.34 3.51 2.27 2.28 2.66 2.52 -4.01%
P/EPS 9.69 15.50 10.01 8.13 8.14 9.84 12.31 -14.75%
EY 10.32 6.45 9.99 12.30 12.28 10.17 8.12 17.34%
DY 0.00 0.00 3.48 1.83 0.00 0.00 3.41 -
P/NAPS 0.58 0.72 0.69 0.48 0.48 0.53 0.55 3.60%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 28/02/17 30/11/16 19/08/16 24/05/16 26/02/16 -
Price 2.55 2.86 2.49 2.25 2.14 2.23 2.15 -
P/RPS 2.26 4.31 3.65 2.33 2.30 2.54 2.32 -1.73%
P/EPS 9.22 15.40 10.42 8.35 8.22 9.37 11.31 -12.74%
EY 10.84 6.50 9.59 11.97 12.17 10.67 8.84 14.57%
DY 0.00 0.00 3.34 1.78 0.00 0.00 3.72 -
P/NAPS 0.55 0.72 0.72 0.50 0.48 0.51 0.50 6.56%

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