[AFFIN] QoQ TTM Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 6.64%
YoY- 41.51%
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,172,395 2,130,132 1,661,827 1,766,716 1,872,865 1,828,256 1,800,739 13.31%
PBT 682,027 762,225 660,736 688,131 659,979 623,554 618,589 6.71%
Tax -150,501 -164,202 -155,543 -155,368 -156,430 -160,196 -153,427 -1.27%
NP 531,526 598,023 505,193 532,763 503,549 463,358 465,162 9.28%
-
NP to SH 513,233 579,625 497,231 522,564 490,018 452,758 454,750 8.39%
-
Tax Rate 22.07% 21.54% 23.54% 22.58% 23.70% 25.69% 24.80% -
Total Cost 1,640,869 1,532,109 1,156,634 1,233,953 1,369,316 1,364,898 1,335,577 14.69%
-
Net Worth 9,054,139 8,956,993 7,771,794 6,683,743 8,801,557 8,587,832 8,507,211 4.23%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 58,288 146,109 146,109 155,435 155,241 155,306 -
Div Payout % - 10.06% 29.38% 27.96% 31.72% 34.29% 34.15% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 9,054,139 8,956,993 7,771,794 6,683,743 8,801,557 8,587,832 8,507,211 4.23%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 24.47% 28.07% 30.40% 30.16% 26.89% 25.34% 25.83% -
ROE 5.67% 6.47% 6.40% 7.82% 5.57% 5.27% 5.35% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 111.81 109.63 85.53 90.93 96.39 94.10 92.71 13.28%
EPS 26.42 29.83 25.59 26.90 25.22 23.30 23.41 8.38%
DPS 0.00 3.00 7.52 7.52 8.00 7.99 7.99 -
NAPS 4.66 4.61 4.00 3.44 4.53 4.42 4.38 4.21%
Adjusted Per Share Value based on latest NOSH - 1,942,948
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 90.50 88.74 69.23 73.60 78.02 76.16 75.02 13.30%
EPS 21.38 24.15 20.71 21.77 20.41 18.86 18.94 8.40%
DPS 0.00 2.43 6.09 6.09 6.48 6.47 6.47 -
NAPS 3.7718 3.7313 3.2376 2.7843 3.6666 3.5775 3.544 4.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.54 2.68 2.88 2.39 2.19 2.12 2.34 -
P/RPS 2.27 2.44 3.37 2.63 2.27 2.25 2.52 -6.72%
P/EPS 9.62 8.98 11.25 8.89 8.68 9.10 9.99 -2.48%
EY 10.40 11.13 8.89 11.25 11.52 10.99 10.01 2.57%
DY 0.00 1.12 2.61 3.15 3.65 3.77 3.41 -
P/NAPS 0.55 0.58 0.72 0.69 0.48 0.48 0.53 2.49%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 26/05/17 28/02/17 30/11/16 19/08/16 24/05/16 -
Price 2.39 2.55 2.86 2.49 2.25 2.14 2.23 -
P/RPS 2.14 2.33 3.34 2.74 2.33 2.27 2.41 -7.60%
P/EPS 9.05 8.55 11.18 9.26 8.92 9.18 9.52 -3.31%
EY 11.05 11.70 8.95 10.80 11.21 10.89 10.50 3.45%
DY 0.00 1.18 2.63 3.02 3.56 3.73 3.58 -
P/NAPS 0.51 0.55 0.72 0.72 0.50 0.48 0.51 0.00%

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 & 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