[AFFIN] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -19.01%
YoY- -25.22%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,802,492 1,818,711 1,857,632 1,875,511 1,817,933 1,718,213 1,983,599 -6.16%
PBT 514,409 656,285 686,584 663,958 801,065 739,446 781,656 -24.28%
Tax -132,236 -164,987 -163,498 -173,370 -202,563 -183,893 -189,058 -21.15%
NP 382,173 491,298 523,086 490,588 598,502 555,553 592,598 -25.29%
-
NP to SH 369,269 480,472 512,035 480,034 592,677 550,982 589,997 -26.76%
-
Tax Rate 25.71% 25.14% 23.81% 26.11% 25.29% 24.87% 24.19% -
Total Cost 1,420,319 1,327,413 1,334,546 1,384,923 1,219,431 1,162,660 1,391,001 1.39%
-
Net Worth 8,282,511 8,082,665 8,121,524 8,043,806 7,927,229 7,713,310 5,980,721 24.16%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 155,306 58,094 289,249 289,249 289,249 289,249 224,244 -21.66%
Div Payout % 42.06% 12.09% 56.49% 60.26% 48.80% 52.50% 38.01% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 8,282,511 8,082,665 8,121,524 8,043,806 7,927,229 7,713,310 5,980,721 24.16%
NOSH 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 1,942,948 1,495,180 19.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.20% 27.01% 28.16% 26.16% 32.92% 32.33% 29.87% -
ROE 4.46% 5.94% 6.30% 5.97% 7.48% 7.14% 9.86% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 92.71 93.61 95.61 96.53 93.57 89.10 132.67 -21.20%
EPS 18.99 24.73 26.35 24.71 30.50 28.57 39.46 -38.50%
DPS 7.99 2.99 15.00 14.89 14.89 15.00 15.00 -34.21%
NAPS 4.26 4.16 4.18 4.14 4.08 4.00 4.00 4.27%
Adjusted Per Share Value based on latest NOSH - 1,942,948
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.09 75.76 77.39 78.13 75.73 71.58 82.63 -6.16%
EPS 15.38 20.02 21.33 20.00 24.69 22.95 24.58 -26.78%
DPS 6.47 2.42 12.05 12.05 12.05 12.05 9.34 -21.65%
NAPS 3.4503 3.3671 3.3833 3.3509 3.3023 3.2132 2.4915 24.16%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.34 2.34 2.70 2.95 2.90 3.40 3.31 -
P/RPS 2.52 2.50 2.82 3.06 3.10 3.82 2.49 0.79%
P/EPS 12.32 9.46 10.25 11.94 9.51 11.90 8.39 29.10%
EY 8.12 10.57 9.76 8.38 10.52 8.40 11.92 -22.52%
DY 3.41 1.28 5.56 5.05 5.13 4.41 4.53 -17.20%
P/NAPS 0.55 0.56 0.65 0.71 0.71 0.85 0.83 -23.93%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 17/08/15 20/05/15 26/02/15 24/11/14 15/08/14 -
Price 2.15 2.42 2.11 2.90 2.94 3.05 3.43 -
P/RPS 2.32 2.59 2.21 3.00 3.14 3.42 2.59 -7.05%
P/EPS 11.32 9.79 8.01 11.74 9.64 10.67 8.69 19.21%
EY 8.83 10.22 12.49 8.52 10.38 9.37 11.50 -16.10%
DY 3.72 1.24 7.11 5.13 5.06 4.92 4.37 -10.15%
P/NAPS 0.50 0.58 0.50 0.70 0.72 0.76 0.86 -30.27%

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