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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 497,927 472,516 453,558 496,249 494,178 476,617 534,703 -4.65%
  QoQ % 5.38% 4.18% -8.60% 0.42% 3.68% -10.86% -
  Horiz. % 93.12% 88.37% 84.82% 92.81% 92.42% 89.14% 100.00%
PBT 215,040 184,976 187,027 187,319 113,900 186,750 223,484 -2.54%
  QoQ % 16.25% -1.10% -0.16% 64.46% -39.01% -16.44% -
  Horiz. % 96.22% 82.77% 83.69% 83.82% 50.97% 83.56% 100.00%
Tax -51,962 -41,231 -35,113 -36,801 -34,899 -40,763 -47,365 6.39%
  QoQ % -26.03% -17.42% 4.59% -5.45% 14.39% 13.94% -
  Horiz. % 109.71% 87.05% 74.13% 77.70% 73.68% 86.06% 100.00%
NP 163,078 143,745 151,914 150,518 79,001 145,987 176,119 -5.01%
  QoQ % 13.45% -5.38% 0.93% 90.53% -45.88% -17.11% -
  Horiz. % 92.60% 81.62% 86.26% 85.46% 44.86% 82.89% 100.00%
NP to SH 156,031 137,231 143,750 144,563 73,306 141,467 169,536 -5.40%
  QoQ % 13.70% -4.53% -0.56% 97.20% -48.18% -16.56% -
  Horiz. % 92.03% 80.95% 84.79% 85.27% 43.24% 83.44% 100.00%
Tax Rate 24.16 % 22.29 % 18.77 % 19.65 % 30.64 % 21.83 % 21.19 % 9.16%
  QoQ % 8.39% 18.75% -4.48% -35.87% 40.36% 3.02% -
  Horiz. % 114.02% 105.19% 88.58% 92.73% 144.60% 103.02% 100.00%
Total Cost 334,849 328,771 301,644 345,731 415,177 330,630 358,584 -4.47%
  QoQ % 1.85% 8.99% -12.75% -16.73% 25.57% -7.80% -
  Horiz. % 93.38% 91.69% 84.12% 96.42% 115.78% 92.20% 100.00%
Net Worth 9,211,756 9,049,942 8,665,550 8,548,973 8,315,820 8,296,390 7,877,566 11.03%
  QoQ % 1.79% 4.44% 1.36% 2.80% 0.23% 5.32% -
  Horiz. % 116.94% 114.88% 110.00% 108.52% 105.56% 105.32% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 97,147 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 67.20 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 9,211,756 9,049,942 8,665,550 8,548,973 8,315,820 8,296,390 7,877,566 11.03%
  QoQ % 1.79% 4.44% 1.36% 2.80% 0.23% 5.32% -
  Horiz. % 116.94% 114.88% 110.00% 108.52% 105.56% 105.32% 100.00%
NOSH 1,981,022 1,975,970 1,942,948 1,942,948 1,942,948 1,942,948 1,849,194 4.71%
  QoQ % 0.26% 1.70% 0.00% 0.00% 0.00% 5.07% -
  Horiz. % 107.13% 106.86% 105.07% 105.07% 105.07% 105.07% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 32.75 % 30.42 % 33.49 % 30.33 % 15.99 % 30.63 % 32.94 % -0.39%
  QoQ % 7.66% -9.17% 10.42% 89.68% -47.80% -7.01% -
  Horiz. % 99.42% 92.35% 101.67% 92.08% 48.54% 92.99% 100.00%
ROE 1.69 % 1.52 % 1.66 % 1.69 % 0.88 % 1.71 % 2.15 % -14.87%
  QoQ % 11.18% -8.43% -1.78% 92.05% -48.54% -20.47% -
  Horiz. % 78.60% 70.70% 77.21% 78.60% 40.93% 79.53% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.13 23.91 23.34 25.54 25.43 24.53 28.92 -8.96%
  QoQ % 5.10% 2.44% -8.61% 0.43% 3.67% -15.18% -
  Horiz. % 86.89% 82.68% 80.71% 88.31% 87.93% 84.82% 100.00%
EPS 7.90 6.90 7.40 7.44 3.80 7.30 9.20 -9.68%
  QoQ % 14.49% -6.76% -0.54% 95.79% -47.95% -20.65% -
  Horiz. % 85.87% 75.00% 80.43% 80.87% 41.30% 79.35% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 4.6500 4.5800 4.4600 4.4000 4.2800 4.2700 4.2600 6.03%
  QoQ % 1.53% 2.69% 1.36% 2.80% 0.23% 0.23% -
  Horiz. % 109.15% 107.51% 104.69% 103.29% 100.47% 100.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,986,020
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.07 23.79 22.84 24.99 24.88 24.00 26.92 -4.65%
  QoQ % 5.38% 4.16% -8.60% 0.44% 3.67% -10.85% -
  Horiz. % 93.13% 88.37% 84.84% 92.83% 92.42% 89.15% 100.00%
EPS 7.86 6.91 7.24 7.28 3.69 7.12 8.54 -5.40%
  QoQ % 13.75% -4.56% -0.55% 97.29% -48.17% -16.63% -
  Horiz. % 92.04% 80.91% 84.78% 85.25% 43.21% 83.37% 100.00%
DPS 0.00 0.00 0.00 4.89 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 4.6383 4.5568 4.3633 4.3046 4.1872 4.1774 3.9665 11.03%
  QoQ % 1.79% 4.43% 1.36% 2.80% 0.23% 5.32% -
  Horiz. % 116.94% 114.88% 110.00% 108.52% 105.56% 105.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.1200 2.2000 2.2300 2.3900 2.5600 2.4000 2.3100 -
P/RPS 8.43 9.20 9.55 9.36 10.07 9.78 7.99 3.65%
  QoQ % -8.37% -3.66% 2.03% -7.05% 2.97% 22.40% -
  Horiz. % 105.51% 115.14% 119.52% 117.15% 126.03% 122.40% 100.00%
P/EPS 26.92 31.68 30.14 32.12 67.85 32.96 25.20 4.51%
  QoQ % -15.03% 5.11% -6.16% -52.66% 105.86% 30.79% -
  Horiz. % 106.83% 125.71% 119.60% 127.46% 269.25% 130.79% 100.00%
EY 3.72 3.16 3.32 3.11 1.47 3.03 3.97 -4.25%
  QoQ % 17.72% -4.82% 6.75% 111.56% -51.49% -23.68% -
  Horiz. % 93.70% 79.60% 83.63% 78.34% 37.03% 76.32% 100.00%
DY 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.48 0.50 0.54 0.60 0.56 0.54 -10.16%
  QoQ % -4.17% -4.00% -7.41% -10.00% 7.14% 3.70% -
  Horiz. % 85.19% 88.89% 92.59% 100.00% 111.11% 103.70% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 1.9900 2.0800 2.3200 2.3100 2.5200 2.4600 2.4400 -
P/RPS 7.92 8.70 9.94 9.04 9.91 10.03 8.44 -4.16%
  QoQ % -8.97% -12.47% 9.96% -8.78% -1.20% 18.84% -
  Horiz. % 93.84% 103.08% 117.77% 107.11% 117.42% 118.84% 100.00%
P/EPS 25.27 29.95 31.36 31.05 66.79 33.79 26.61 -3.40%
  QoQ % -15.63% -4.50% 1.00% -53.51% 97.66% 26.98% -
  Horiz. % 94.96% 112.55% 117.85% 116.69% 251.00% 126.98% 100.00%
EY 3.96 3.34 3.19 3.22 1.50 2.96 3.76 3.53%
  QoQ % 18.56% 4.70% -0.93% 114.67% -49.32% -21.28% -
  Horiz. % 105.32% 88.83% 84.84% 85.64% 39.89% 78.72% 100.00%
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.45 0.52 0.53 0.59 0.58 0.57 -17.17%
  QoQ % -4.44% -13.46% -1.89% -10.17% 1.72% 1.75% -
  Horiz. % 75.44% 78.95% 91.23% 92.98% 103.51% 101.75% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers