[AFFIN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 23.47%
YoY- 128.78%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,640,798 2,216,020 2,115,264 2,241,156 2,225,364 2,233,062 2,150,516 42.00%
PBT 1,766,505 817,018 800,636 703,854 625,398 564,478 432,644 155.24%
Tax -183,941 -196,448 -190,316 -123,531 -148,165 -134,334 -106,212 44.16%
NP 1,582,564 620,570 610,320 580,323 477,233 430,144 326,432 186.17%
-
NP to SH 1,549,278 579,188 570,744 526,934 426,782 373,770 275,748 215.71%
-
Tax Rate 10.41% 24.04% 23.77% 17.55% 23.69% 23.80% 24.55% -
Total Cost 2,058,234 1,595,450 1,504,944 1,660,833 1,748,130 1,802,918 1,824,084 8.37%
-
Net Worth 10,651,747 10,089,296 10,004,334 9,837,087 9,479,468 9,376,478 9,255,069 9.81%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 263,870 - - - -
Div Payout % - - - 50.08% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 10,651,747 10,089,296 10,004,334 9,837,087 9,479,468 9,376,478 9,255,069 9.81%
NOSH 2,212,329 2,124,062 2,124,062 2,124,062 2,124,062 2,124,062 2,079,791 4.20%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 43.47% 28.00% 28.85% 25.89% 21.45% 19.26% 15.18% -
ROE 14.54% 5.74% 5.70% 5.36% 4.50% 3.99% 2.98% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 169.19 104.33 99.59 106.17 105.64 106.46 103.40 38.81%
EPS 72.00 27.28 26.88 24.96 20.25 17.82 13.24 208.92%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 4.95 4.75 4.71 4.66 4.50 4.47 4.45 7.34%
Adjusted Per Share Value based on latest NOSH - 2,124,062
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 151.56 92.25 88.05 93.29 92.64 92.96 89.52 42.00%
EPS 64.49 24.11 23.76 21.93 17.77 15.56 11.48 215.67%
DPS 0.00 0.00 0.00 10.98 0.00 0.00 0.00 -
NAPS 4.4341 4.1999 4.1646 4.0949 3.9461 3.9032 3.8527 9.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.99 1.88 2.00 1.73 1.69 1.75 1.73 -
P/RPS 1.18 1.80 2.01 1.63 1.60 1.64 1.67 -20.65%
P/EPS 2.76 6.89 7.44 6.93 8.34 9.82 13.05 -64.46%
EY 36.18 14.50 13.44 14.43 11.99 10.18 7.66 181.24%
DY 0.00 0.00 0.00 7.23 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.37 0.38 0.39 0.39 1.70%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 24/08/22 27/05/22 28/02/22 19/11/21 26/08/21 25/05/21 -
Price 2.43 2.10 2.18 1.77 1.68 1.74 1.72 -
P/RPS 1.44 2.01 2.19 1.67 1.59 1.63 1.66 -9.03%
P/EPS 3.38 7.70 8.11 7.09 8.29 9.77 12.97 -59.16%
EY 29.63 12.98 12.33 14.10 12.06 10.24 7.71 145.14%
DY 0.00 0.00 0.00 7.06 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.46 0.38 0.37 0.39 0.39 16.41%

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