Highlights

[AFFIN] QoQ Quarter Result on 2018-09-30 [#3]

Stock [AFFIN]: AFFIN HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     97.20%    YoY -     97.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 453,558 496,249 494,178 476,617 534,703 546,658 588,290 -15.88%
  QoQ % -8.60% 0.42% 3.68% -10.86% -2.19% -7.08% -
  Horiz. % 77.10% 84.35% 84.00% 81.02% 90.89% 92.92% 100.00%
PBT 187,027 187,319 113,900 186,750 223,484 105,281 198,285 -3.81%
  QoQ % -0.16% 64.46% -39.01% -16.44% 112.27% -46.90% -
  Horiz. % 94.32% 94.47% 57.44% 94.18% 112.71% 53.10% 100.00%
Tax -35,113 -36,801 -34,899 -40,763 -47,365 -27,453 -44,783 -14.93%
  QoQ % 4.59% -5.45% 14.39% 13.94% -72.53% 38.70% -
  Horiz. % 78.41% 82.18% 77.93% 91.02% 105.77% 61.30% 100.00%
NP 151,914 150,518 79,001 145,987 176,119 77,828 153,502 -0.69%
  QoQ % 0.93% 90.53% -45.88% -17.11% 126.29% -49.30% -
  Horiz. % 98.97% 98.06% 51.47% 95.10% 114.73% 50.70% 100.00%
NP to SH 143,750 144,563 73,306 141,467 169,536 73,257 148,405 -2.10%
  QoQ % -0.56% 97.20% -48.18% -16.56% 131.43% -50.64% -
  Horiz. % 96.86% 97.41% 49.40% 95.32% 114.24% 49.36% 100.00%
Tax Rate 18.77 % 19.65 % 30.64 % 21.83 % 21.19 % 26.08 % 22.59 % -11.59%
  QoQ % -4.48% -35.87% 40.36% 3.02% -18.75% 15.45% -
  Horiz. % 83.09% 86.99% 135.64% 96.64% 93.80% 115.45% 100.00%
Total Cost 301,644 345,731 415,177 330,630 358,584 468,830 434,788 -21.58%
  QoQ % -12.75% -16.73% 25.57% -7.80% -23.52% 7.83% -
  Horiz. % 69.38% 79.52% 95.49% 76.04% 82.47% 107.83% 100.00%
Net Worth 8,665,550 8,548,973 8,315,820 8,296,390 7,877,566 9,054,139 8,956,993 -2.18%
  QoQ % 1.36% 2.80% 0.23% 5.32% -12.99% 1.08% -
  Horiz. % 96.75% 95.44% 92.84% 92.62% 87.95% 101.08% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 97,147 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 67.20 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 8,665,550 8,548,973 8,315,820 8,296,390 7,877,566 9,054,139 8,956,993 -2.18%
  QoQ % 1.36% 2.80% 0.23% 5.32% -12.99% 1.08% -
  Horiz. % 96.75% 95.44% 92.84% 92.62% 87.95% 101.08% 100.00%
NOSH 1,942,948 1,942,948 1,942,948 1,942,948 1,849,194 1,942,948 1,942,948 -
  QoQ % 0.00% 0.00% 0.00% 5.07% -4.83% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 95.17% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 33.49 % 30.33 % 15.99 % 30.63 % 32.94 % 14.24 % 26.09 % 18.06%
  QoQ % 10.42% 89.68% -47.80% -7.01% 131.32% -45.42% -
  Horiz. % 128.36% 116.25% 61.29% 117.40% 126.26% 54.58% 100.00%
ROE 1.66 % 1.69 % 0.88 % 1.71 % 2.15 % 0.81 % 1.66 % -
  QoQ % -1.78% 92.05% -48.54% -20.47% 165.43% -51.20% -
  Horiz. % 100.00% 101.81% 53.01% 103.01% 129.52% 48.80% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.34 25.54 25.43 24.53 28.92 28.14 30.28 -15.89%
  QoQ % -8.61% 0.43% 3.67% -15.18% 2.77% -7.07% -
  Horiz. % 77.08% 84.35% 83.98% 81.01% 95.51% 92.93% 100.00%
EPS 7.40 7.44 3.80 7.30 9.20 3.77 7.64 -2.10%
  QoQ % -0.54% 95.79% -47.95% -20.65% 144.03% -50.65% -
  Horiz. % 96.86% 97.38% 49.74% 95.55% 120.42% 49.35% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 4.4600 4.4000 4.2800 4.2700 4.2600 4.6600 4.6100 -2.18%
  QoQ % 1.36% 2.80% 0.23% 0.23% -8.58% 1.08% -
  Horiz. % 96.75% 95.44% 92.84% 92.62% 92.41% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,986,020
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.84 24.99 24.88 24.00 26.92 27.53 29.62 -15.87%
  QoQ % -8.60% 0.44% 3.67% -10.85% -2.22% -7.06% -
  Horiz. % 77.11% 84.37% 84.00% 81.03% 90.88% 92.94% 100.00%
EPS 7.24 7.28 3.69 7.12 8.54 3.69 7.47 -2.06%
  QoQ % -0.55% 97.29% -48.17% -16.63% 131.44% -50.60% -
  Horiz. % 96.92% 97.46% 49.40% 95.31% 114.32% 49.40% 100.00%
DPS 0.00 4.89 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 4.3633 4.3046 4.1872 4.1774 3.9665 4.5589 4.5100 -2.17%
  QoQ % 1.36% 2.80% 0.23% 5.32% -12.99% 1.08% -
  Horiz. % 96.75% 95.45% 92.84% 92.63% 87.95% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.2300 2.3900 2.5600 2.4000 2.3100 2.5400 2.6800 -
P/RPS 9.55 9.36 10.07 9.78 7.99 9.03 8.85 5.19%
  QoQ % 2.03% -7.05% 2.97% 22.40% -11.52% 2.03% -
  Horiz. % 107.91% 105.76% 113.79% 110.51% 90.28% 102.03% 100.00%
P/EPS 30.14 32.12 67.85 32.96 25.20 67.37 35.09 -9.62%
  QoQ % -6.16% -52.66% 105.86% 30.79% -62.59% 91.99% -
  Horiz. % 85.89% 91.54% 193.36% 93.93% 71.82% 191.99% 100.00%
EY 3.32 3.11 1.47 3.03 3.97 1.48 2.85 10.68%
  QoQ % 6.75% 111.56% -51.49% -23.68% 168.24% -48.07% -
  Horiz. % 116.49% 109.12% 51.58% 106.32% 139.30% 51.93% 100.00%
DY 0.00 2.09 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.50 0.54 0.60 0.56 0.54 0.55 0.58 -9.40%
  QoQ % -7.41% -10.00% 7.14% 3.70% -1.82% -5.17% -
  Horiz. % 86.21% 93.10% 103.45% 96.55% 93.10% 94.83% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 2.3200 2.3100 2.5200 2.4600 2.4400 2.3900 2.5500 -
P/RPS 9.94 9.04 9.91 10.03 8.44 8.49 8.42 11.67%
  QoQ % 9.96% -8.78% -1.20% 18.84% -0.59% 0.83% -
  Horiz. % 118.05% 107.36% 117.70% 119.12% 100.24% 100.83% 100.00%
P/EPS 31.36 31.05 66.79 33.79 26.61 63.39 33.39 -4.08%
  QoQ % 1.00% -53.51% 97.66% 26.98% -58.02% 89.85% -
  Horiz. % 93.92% 92.99% 200.03% 101.20% 79.69% 189.85% 100.00%
EY 3.19 3.22 1.50 2.96 3.76 1.58 3.00 4.17%
  QoQ % -0.93% 114.67% -49.32% -21.28% 137.97% -47.33% -
  Horiz. % 106.33% 107.33% 50.00% 98.67% 125.33% 52.67% 100.00%
DY 0.00 2.16 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.52 0.53 0.59 0.58 0.57 0.51 0.55 -3.66%
  QoQ % -1.89% -10.17% 1.72% 1.75% 11.76% -7.27% -
  Horiz. % 94.55% 96.36% 107.27% 105.45% 103.64% 92.73% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

100  92  373  1620 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.145+0.01 
 PERDANA 0.430.00 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 SENDAI 0.50+0.025 
 HUBLINE 0.06+0.005 
 VS 1.04+0.02 
 HSI-H6F 0.19-0.01 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers