[AFFIN] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -11.34%
YoY- 25.69%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,931,750 1,920,602 1,560,455 1,324,430 1,802,492 1,819,813 1,525,749 4.00%
PBT 676,971 674,996 550,699 599,871 514,409 801,065 854,236 -3.80%
Tax -160,880 -147,576 -126,261 -135,740 -132,236 -202,563 -204,215 -3.89%
NP 516,091 527,420 424,438 464,131 382,173 598,502 650,021 -3.77%
-
NP to SH 487,766 503,086 417,855 464,131 369,269 592,677 650,021 -4.67%
-
Tax Rate 23.76% 21.86% 22.93% 22.63% 25.71% 25.29% 23.91% -
Total Cost 1,415,659 1,393,182 1,136,017 860,299 1,420,319 1,221,311 875,728 8.33%
-
Net Worth 9,322,647 8,665,550 7,877,566 6,683,743 8,276,961 7,927,229 6,382,132 6.51%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 138,847 97,147 43,271 161,653 155,241 291,442 224,196 -7.67%
Div Payout % 28.47% 19.31% 10.36% 34.83% 42.04% 49.17% 34.49% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 9,322,647 8,665,550 7,877,566 6,683,743 8,276,961 7,927,229 6,382,132 6.51%
NOSH 1,986,020 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 1,494,644 4.84%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 26.72% 27.46% 27.20% 35.04% 21.20% 32.89% 42.60% -
ROE 5.23% 5.81% 5.30% 6.94% 4.46% 7.48% 10.19% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 97.39 98.85 84.39 68.17 92.77 93.66 102.08 -0.78%
EPS 24.59 25.89 24.00 27.50 19.01 34.52 43.49 -9.06%
DPS 7.00 5.00 2.34 8.32 7.99 15.00 15.00 -11.92%
NAPS 4.70 4.46 4.26 3.44 4.26 4.08 4.27 1.61%
Adjusted Per Share Value based on latest NOSH - 1,942,948
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 80.47 80.01 65.01 55.17 75.09 75.81 63.56 4.00%
EPS 20.32 20.96 17.41 19.33 15.38 24.69 27.08 -4.67%
DPS 5.78 4.05 1.80 6.73 6.47 12.14 9.34 -7.68%
NAPS 3.8836 3.6099 3.2817 2.7843 3.448 3.3023 2.6587 6.51%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.90 2.23 2.31 2.39 2.34 2.90 4.15 -
P/RPS 1.95 2.26 2.74 3.51 2.52 3.10 4.07 -11.53%
P/EPS 7.73 8.61 10.22 10.01 12.31 9.51 9.54 -3.44%
EY 12.94 11.61 9.78 9.99 8.12 10.52 10.48 3.57%
DY 3.68 2.24 1.01 3.48 3.41 5.17 3.61 0.32%
P/NAPS 0.40 0.50 0.54 0.69 0.55 0.71 0.97 -13.71%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 28/02/18 28/02/17 26/02/16 26/02/15 26/02/14 -
Price 1.78 2.32 2.44 2.49 2.15 2.94 4.10 -
P/RPS 1.83 2.35 2.89 3.65 2.32 3.14 4.02 -12.28%
P/EPS 7.24 8.96 10.80 10.42 11.31 9.64 9.43 -4.30%
EY 13.81 11.16 9.26 9.59 8.84 10.38 10.61 4.48%
DY 3.93 2.16 0.96 3.34 3.72 5.10 3.66 1.19%
P/NAPS 0.38 0.52 0.57 0.72 0.50 0.72 0.96 -14.30%

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