[AFFIN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 6.94%
YoY- -29.21%
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,956,058 2,192,736 1,877,374 1,783,544 1,785,013 3,005,297 2,954,042 -6.63%
PBT 650,625 620,177 694,425 500,332 693,372 846,425 828,440 -3.94%
Tax -149,950 -147,476 -157,345 -125,086 -175,188 -202,284 -203,692 -4.97%
NP 500,674 472,701 537,080 375,245 518,184 644,141 624,748 -3.62%
-
NP to SH 479,114 455,785 523,481 362,482 512,089 644,141 624,748 -4.32%
-
Tax Rate 23.05% 23.78% 22.66% 25.00% 25.27% 23.90% 24.59% -
Total Cost 1,455,384 1,720,034 1,340,294 1,408,298 1,266,829 2,361,156 2,329,294 -7.53%
-
Net Worth 8,548,973 9,054,139 8,801,557 8,082,665 7,713,310 6,487,252 6,053,180 5.91%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 129,529 - 77,717 77,458 385,665 298,951 298,922 -13.00%
Div Payout % 27.04% - 14.85% 21.37% 75.31% 46.41% 47.85% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,548,973 9,054,139 8,801,557 8,082,665 7,713,310 6,487,252 6,053,180 5.91%
NOSH 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 1,494,758 1,494,612 4.46%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 25.60% 21.56% 28.61% 21.04% 29.03% 21.43% 21.15% -
ROE 5.60% 5.03% 5.95% 4.48% 6.64% 9.93% 10.32% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 100.67 112.86 96.63 91.80 92.57 201.06 197.65 -10.63%
EPS 24.65 23.45 26.95 18.65 31.21 43.09 41.80 -8.42%
DPS 6.67 0.00 4.00 3.99 20.00 20.00 20.00 -16.71%
NAPS 4.40 4.66 4.53 4.16 4.00 4.34 4.05 1.39%
Adjusted Per Share Value based on latest NOSH - 1,942,948
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 81.49 91.35 78.21 74.30 74.36 125.20 123.06 -6.63%
EPS 19.96 18.99 21.81 15.10 21.33 26.83 26.03 -4.32%
DPS 5.40 0.00 3.24 3.23 16.07 12.45 12.45 -12.99%
NAPS 3.5614 3.7718 3.6666 3.3671 3.2132 2.7025 2.5216 5.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.39 2.54 2.19 2.34 3.40 4.39 3.37 -
P/RPS 2.37 2.25 2.27 2.55 3.67 2.18 1.71 5.58%
P/EPS 9.69 10.83 8.13 12.54 12.80 10.19 8.06 3.11%
EY 10.32 9.24 12.30 7.97 7.81 9.82 12.40 -3.01%
DY 2.79 0.00 1.83 1.70 5.88 4.56 5.93 -11.80%
P/NAPS 0.54 0.55 0.48 0.56 0.85 1.01 0.83 -6.91%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 30/11/16 27/11/15 24/11/14 28/11/13 19/11/12 -
Price 2.31 2.39 2.25 2.42 3.05 4.22 3.37 -
P/RPS 2.29 2.12 2.33 2.64 3.29 2.10 1.71 4.98%
P/EPS 9.37 10.19 8.35 12.97 11.49 9.79 8.06 2.54%
EY 10.67 9.82 11.97 7.71 8.71 10.21 12.40 -2.47%
DY 2.89 0.00 1.78 1.65 6.56 4.74 5.93 -11.28%
P/NAPS 0.53 0.51 0.50 0.58 0.76 0.97 0.83 -7.20%

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