[AFFIN] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 55.21%
YoY- 44.42%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,097,894 322,032 1,324,430 1,408,031 903,636 426,921 1,802,492 -28.16%
PBT 359,852 125,332 599,871 520,819 335,340 152,727 514,409 -21.21%
Tax -83,154 -35,099 -135,740 -118,009 -76,855 -34,924 -132,236 -26.62%
NP 276,698 90,233 464,131 402,810 258,485 117,803 382,173 -19.38%
-
NP to SH 268,582 90,233 464,131 392,611 252,962 115,566 369,269 -19.13%
-
Tax Rate 23.11% 28.00% 22.63% 22.66% 22.92% 22.87% 25.71% -
Total Cost 821,196 231,799 860,299 1,005,221 645,151 309,118 1,420,319 -30.62%
-
Net Worth 8,956,993 7,771,794 6,683,743 8,801,557 8,587,832 8,510,114 8,276,961 5.40%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 161,653 58,288 - - 155,241 -
Div Payout % - - 34.83% 14.85% - - 42.04% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 8,956,993 7,771,794 6,683,743 8,801,557 8,587,832 8,510,114 8,276,961 5.40%
NOSH 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 25.20% 28.02% 35.04% 28.61% 28.60% 27.59% 21.20% -
ROE 3.00% 1.16% 6.94% 4.46% 2.95% 1.36% 4.46% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.51 16.57 68.17 72.47 46.51 21.97 92.77 -28.16%
EPS 13.82 5.30 27.50 20.21 13.02 5.95 19.01 -19.16%
DPS 0.00 0.00 8.32 3.00 0.00 0.00 7.99 -
NAPS 4.61 4.00 3.44 4.53 4.42 4.38 4.26 5.40%
Adjusted Per Share Value based on latest NOSH - 1,942,948
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.74 13.42 55.17 58.66 37.64 17.78 75.09 -28.16%
EPS 11.19 3.76 19.33 16.36 10.54 4.81 15.38 -19.12%
DPS 0.00 0.00 6.73 2.43 0.00 0.00 6.47 -
NAPS 3.7313 3.2376 2.7843 3.6666 3.5775 3.5452 3.448 5.41%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.68 2.88 2.39 2.19 2.12 2.34 2.34 -
P/RPS 4.74 17.38 3.51 3.02 4.56 10.65 2.52 52.43%
P/EPS 19.39 62.01 10.01 10.84 16.28 39.34 12.31 35.41%
EY 5.16 1.61 9.99 9.23 6.14 2.54 8.12 -26.10%
DY 0.00 0.00 3.48 1.37 0.00 0.00 3.41 -
P/NAPS 0.58 0.72 0.69 0.48 0.48 0.53 0.55 3.60%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 28/02/17 30/11/16 19/08/16 24/05/16 26/02/16 -
Price 2.55 2.86 2.49 2.25 2.14 2.23 2.15 -
P/RPS 4.51 17.26 3.65 3.10 4.60 10.15 2.32 55.82%
P/EPS 18.45 61.58 10.42 11.13 16.44 37.49 11.31 38.61%
EY 5.42 1.62 9.59 8.98 6.08 2.67 8.84 -27.85%
DY 0.00 0.00 3.34 1.33 0.00 0.00 3.72 -
P/NAPS 0.55 0.72 0.72 0.50 0.48 0.51 0.50 6.56%

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