[AFFIN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -3.91%
YoY- -52.78%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,669,023 1,116,531 537,629 2,264,899 1,837,532 1,143,333 630,375 91.27%
PBT 469,049 282,239 108,161 386,711 363,248 267,927 174,289 93.36%
Tax -111,124 -67,167 -26,553 -113,863 -100,375 -62,569 -45,184 82.10%
NP 357,925 215,072 81,608 272,848 262,873 205,358 129,105 97.22%
-
NP to SH 320,087 186,885 68,937 230,322 239,686 190,968 123,569 88.50%
-
Tax Rate 23.69% 23.80% 24.55% 29.44% 27.63% 23.35% 25.92% -
Total Cost 1,311,098 901,459 456,021 1,992,051 1,574,659 937,975 501,270 89.72%
-
Net Worth 9,479,468 9,376,478 9,255,069 9,270,046 9,472,561 9,453,456 9,175,412 2.19%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 70,532 - - - -
Div Payout % - - - 30.62% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 9,479,468 9,376,478 9,255,069 9,270,046 9,472,561 9,453,456 9,175,412 2.19%
NOSH 2,124,062 2,124,062 2,079,791 2,079,791 2,079,791 1,986,020 1,986,020 4.57%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 21.45% 19.26% 15.18% 12.05% 14.31% 17.96% 20.48% -
ROE 3.38% 1.99% 0.74% 2.48% 2.53% 2.02% 1.35% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 79.23 53.23 25.85 112.39 89.43 57.57 31.74 83.91%
EPS 15.19 8.91 3.31 11.43 11.66 9.62 6.22 81.24%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 4.50 4.47 4.45 4.60 4.61 4.76 4.62 -1.73%
Adjusted Per Share Value based on latest NOSH - 2,079,791
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 69.48 46.48 22.38 94.28 76.49 47.59 26.24 91.28%
EPS 13.32 7.78 2.87 9.59 9.98 7.95 5.14 88.55%
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 3.9461 3.9032 3.8527 3.8589 3.9432 3.9352 3.8195 2.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.69 1.75 1.73 1.84 1.40 1.58 1.44 -
P/RPS 2.13 3.29 6.69 1.64 1.57 2.74 4.54 -39.59%
P/EPS 11.12 19.64 52.19 16.10 12.00 16.43 23.14 -38.62%
EY 8.99 5.09 1.92 6.21 8.33 6.09 4.32 62.92%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.39 0.40 0.30 0.33 0.31 14.52%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 26/08/21 25/05/21 26/02/21 27/11/20 25/08/20 29/05/20 -
Price 1.68 1.74 1.72 1.76 1.60 1.49 1.59 -
P/RPS 2.12 3.27 6.65 1.57 1.79 2.59 5.01 -43.60%
P/EPS 11.06 19.53 51.89 15.40 13.72 15.50 25.55 -42.74%
EY 9.04 5.12 1.93 6.49 7.29 6.45 3.91 74.75%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.39 0.38 0.35 0.31 0.34 5.79%

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