[AFFIN] QoQ TTM Result on 30-Jun-2023 [#2]

Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -2.58%
YoY- 102.15%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,996,032 1,985,783 2,066,298 3,188,446 3,262,782 3,297,307 3,302,732 -28.49%
PBT 465,990 518,287 674,700 1,486,988 1,546,027 1,549,840 1,559,684 -55.27%
Tax -102,571 -116,096 -173,780 -209,881 -224,440 -224,653 -150,363 -22.49%
NP 363,419 402,191 500,920 1,277,107 1,321,587 1,325,187 1,409,321 -59.45%
-
NP to SH 363,419 402,191 500,920 1,272,834 1,306,517 1,300,223 1,368,806 -58.65%
-
Tax Rate 22.01% 22.40% 25.76% 14.11% 14.52% 14.50% 9.64% -
Total Cost 1,632,613 1,583,592 1,565,378 1,911,339 1,941,195 1,972,120 1,893,411 -9.39%
-
Net Worth 11,216,214 10,919,195 10,766,809 10,960,145 10,823,712 10,252,015 10,651,747 3.49%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 132,969 132,969 658,686 658,686 658,686 658,686 263,870 -36.64%
Div Payout % 36.59% 33.06% 131.50% 51.75% 50.42% 50.66% 19.28% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 11,216,214 10,919,195 10,766,809 10,960,145 10,823,712 10,252,015 10,651,747 3.49%
NOSH 2,346,488 2,346,488 2,346,488 2,273,889 2,273,889 2,273,889 2,212,329 3.99%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 18.21% 20.25% 24.24% 40.05% 40.50% 40.19% 42.67% -
ROE 3.24% 3.68% 4.65% 11.61% 12.07% 12.68% 12.85% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 85.06 86.02 90.01 140.22 143.49 152.13 153.48 -32.50%
EPS 15.49 17.42 21.82 55.98 57.46 59.99 63.61 -60.97%
DPS 5.67 5.76 28.69 28.97 28.97 30.39 12.50 -40.93%
NAPS 4.78 4.73 4.69 4.82 4.76 4.73 4.95 -2.30%
Adjusted Per Share Value based on latest NOSH - 2,273,889
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 83.15 82.72 86.08 132.83 135.92 137.36 137.59 -28.49%
EPS 15.14 16.75 20.87 53.02 54.43 54.16 57.02 -58.65%
DPS 5.54 5.54 27.44 27.44 27.44 27.44 10.99 -36.63%
NAPS 4.6725 4.5487 4.4853 4.5658 4.509 4.2708 4.4373 3.49%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.50 2.08 2.13 1.88 2.01 2.03 1.99 -
P/RPS 2.94 2.42 2.37 1.34 1.40 1.33 1.30 72.20%
P/EPS 16.14 11.94 9.76 3.36 3.50 3.38 3.13 198.17%
EY 6.20 8.38 10.24 29.77 28.59 29.55 31.96 -66.45%
DY 2.27 2.77 13.47 15.41 14.41 14.97 6.28 -49.22%
P/NAPS 0.52 0.44 0.45 0.39 0.42 0.43 0.40 19.09%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 29/02/24 17/11/23 25/08/23 26/05/23 27/02/23 25/11/22 -
Price 2.53 2.58 2.01 1.92 2.00 2.07 2.43 -
P/RPS 2.97 3.00 2.23 1.37 1.39 1.36 1.58 52.25%
P/EPS 16.34 14.81 9.21 3.43 3.48 3.45 3.82 163.27%
EY 6.12 6.75 10.86 29.15 28.73 28.98 26.18 -62.01%
DY 2.24 2.23 14.27 15.09 14.48 14.68 5.14 -42.49%
P/NAPS 0.53 0.55 0.43 0.40 0.42 0.44 0.49 5.36%

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