[AFFIN] QoQ TTM Result on 30-Jun-2015 [#2]

Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 6.67%
YoY- -13.21%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,800,739 1,802,492 1,818,711 1,857,632 1,875,511 1,817,933 1,718,213 3.17%
PBT 618,589 514,409 656,285 686,584 663,958 801,065 739,446 -11.20%
Tax -153,427 -132,236 -164,987 -163,498 -173,370 -202,563 -183,893 -11.36%
NP 465,162 382,173 491,298 523,086 490,588 598,502 555,553 -11.15%
-
NP to SH 454,750 369,269 480,472 512,035 480,034 592,677 550,982 -12.00%
-
Tax Rate 24.80% 25.71% 25.14% 23.81% 26.11% 25.29% 24.87% -
Total Cost 1,335,577 1,420,319 1,327,413 1,334,546 1,384,923 1,219,431 1,162,660 9.67%
-
Net Worth 8,507,211 8,282,511 8,082,665 8,121,524 8,043,806 7,927,229 7,713,310 6.74%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 155,306 155,306 58,094 289,249 289,249 289,249 289,249 -33.91%
Div Payout % 34.15% 42.06% 12.09% 56.49% 60.26% 48.80% 52.50% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 8,507,211 8,282,511 8,082,665 8,121,524 8,043,806 7,927,229 7,713,310 6.74%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 25.83% 21.20% 27.01% 28.16% 26.16% 32.92% 32.33% -
ROE 5.35% 4.46% 5.94% 6.30% 5.97% 7.48% 7.14% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 92.71 92.71 93.61 95.61 96.53 93.57 89.10 2.68%
EPS 23.41 18.99 24.73 26.35 24.71 30.50 28.57 -12.42%
DPS 7.99 7.99 2.99 15.00 14.89 14.89 15.00 -34.26%
NAPS 4.38 4.26 4.16 4.18 4.14 4.08 4.00 6.23%
Adjusted Per Share Value based on latest NOSH - 1,942,948
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 75.02 75.09 75.76 77.39 78.13 75.73 71.58 3.17%
EPS 18.94 15.38 20.02 21.33 20.00 24.69 22.95 -12.00%
DPS 6.47 6.47 2.42 12.05 12.05 12.05 12.05 -33.91%
NAPS 3.544 3.4503 3.3671 3.3833 3.3509 3.3023 3.2132 6.74%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.34 2.34 2.34 2.70 2.95 2.90 3.40 -
P/RPS 2.52 2.52 2.50 2.82 3.06 3.10 3.82 -24.20%
P/EPS 9.99 12.32 9.46 10.25 11.94 9.51 11.90 -10.99%
EY 10.01 8.12 10.57 9.76 8.38 10.52 8.40 12.38%
DY 3.41 3.41 1.28 5.56 5.05 5.13 4.41 -15.74%
P/NAPS 0.53 0.55 0.56 0.65 0.71 0.71 0.85 -26.99%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 26/02/16 27/11/15 17/08/15 20/05/15 26/02/15 24/11/14 -
Price 2.23 2.15 2.42 2.11 2.90 2.94 3.05 -
P/RPS 2.41 2.32 2.59 2.21 3.00 3.14 3.42 -20.79%
P/EPS 9.52 11.32 9.79 8.01 11.74 9.64 10.67 -7.31%
EY 10.50 8.83 10.22 12.49 8.52 10.38 9.37 7.87%
DY 3.58 3.72 1.24 7.11 5.13 5.06 4.92 -19.08%
P/NAPS 0.51 0.50 0.58 0.50 0.70 0.72 0.76 -23.33%

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