[AFFIN] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -70.07%
YoY- -44.21%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,241,156 1,669,023 1,116,531 537,629 2,264,899 1,837,532 1,143,333 56.43%
PBT 703,854 469,049 282,239 108,161 386,711 363,248 267,927 90.05%
Tax -123,531 -111,124 -67,167 -26,553 -113,863 -100,375 -62,569 57.18%
NP 580,323 357,925 215,072 81,608 272,848 262,873 205,358 99.50%
-
NP to SH 526,934 320,087 186,885 68,937 230,322 239,686 190,968 96.36%
-
Tax Rate 17.55% 23.69% 23.80% 24.55% 29.44% 27.63% 23.35% -
Total Cost 1,660,833 1,311,098 901,459 456,021 1,992,051 1,574,659 937,975 46.20%
-
Net Worth 9,837,087 9,479,468 9,376,478 9,255,069 9,270,046 9,472,561 9,453,456 2.67%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 263,870 - - - 70,532 - - -
Div Payout % 50.08% - - - 30.62% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 9,837,087 9,479,468 9,376,478 9,255,069 9,270,046 9,472,561 9,453,456 2.67%
NOSH 2,124,062 2,124,062 2,124,062 2,079,791 2,079,791 2,079,791 1,986,020 4.56%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.89% 21.45% 19.26% 15.18% 12.05% 14.31% 17.96% -
ROE 5.36% 3.38% 1.99% 0.74% 2.48% 2.53% 2.02% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 106.17 79.23 53.23 25.85 112.39 89.43 57.57 50.21%
EPS 24.96 15.19 8.91 3.31 11.43 11.66 9.62 88.49%
DPS 12.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 4.66 4.50 4.47 4.45 4.60 4.61 4.76 -1.40%
Adjusted Per Share Value based on latest NOSH - 2,079,791
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 95.51 71.13 47.58 22.91 96.52 78.31 48.73 56.42%
EPS 22.46 13.64 7.96 2.94 9.82 10.21 8.14 96.36%
DPS 11.25 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 4.1923 4.0399 3.996 3.9442 3.9506 4.0369 4.0288 2.68%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.73 1.69 1.75 1.73 1.84 1.40 1.58 -
P/RPS 1.63 2.13 3.29 6.69 1.64 1.57 2.74 -29.19%
P/EPS 6.93 11.12 19.64 52.19 16.10 12.00 16.43 -43.66%
EY 14.43 8.99 5.09 1.92 6.21 8.33 6.09 77.45%
DY 7.23 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.39 0.40 0.30 0.33 7.90%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 19/11/21 26/08/21 25/05/21 26/02/21 27/11/20 25/08/20 -
Price 1.77 1.68 1.74 1.72 1.76 1.60 1.49 -
P/RPS 1.67 2.12 3.27 6.65 1.57 1.79 2.59 -25.30%
P/EPS 7.09 11.06 19.53 51.89 15.40 13.72 15.50 -40.54%
EY 14.10 9.04 5.12 1.93 6.49 7.29 6.45 68.19%
DY 7.06 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 0.38 0.37 0.39 0.39 0.38 0.35 0.31 14.49%

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