[AFFIN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -4.85%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,179,255 2,172,395 2,130,132 1,661,827 1,766,716 1,872,865 1,828,256 12.38%
PBT 688,617 682,027 762,225 660,736 688,131 659,979 623,554 6.82%
Tax -157,972 -150,501 -164,202 -155,543 -155,368 -156,430 -160,196 -0.92%
NP 530,645 531,526 598,023 505,193 532,763 503,549 463,358 9.43%
-
NP to SH 511,375 513,233 579,625 497,231 522,564 490,018 452,758 8.43%
-
Tax Rate 22.94% 22.07% 21.54% 23.54% 22.58% 23.70% 25.69% -
Total Cost 1,648,610 1,640,869 1,532,109 1,156,634 1,233,953 1,369,316 1,364,898 13.37%
-
Net Worth 7,877,566 9,054,139 8,956,993 7,771,794 6,683,743 8,801,557 8,587,832 -5.57%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 58,288 146,109 146,109 155,435 155,241 -
Div Payout % - - 10.06% 29.38% 27.96% 31.72% 34.29% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 7,877,566 9,054,139 8,956,993 7,771,794 6,683,743 8,801,557 8,587,832 -5.57%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 24.35% 24.47% 28.07% 30.40% 30.16% 26.89% 25.34% -
ROE 6.49% 5.67% 6.47% 6.40% 7.82% 5.57% 5.27% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 117.85 111.81 109.63 85.53 90.93 96.39 94.10 16.14%
EPS 27.65 26.42 29.83 25.59 26.90 25.22 23.30 12.05%
DPS 0.00 0.00 3.00 7.52 7.52 8.00 7.99 -
NAPS 4.26 4.66 4.61 4.00 3.44 4.53 4.42 -2.42%
Adjusted Per Share Value based on latest NOSH - 1,942,948
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 92.87 92.58 90.78 70.82 75.29 79.82 77.91 12.38%
EPS 21.79 21.87 24.70 21.19 22.27 20.88 19.30 8.40%
DPS 0.00 0.00 2.48 6.23 6.23 6.62 6.62 -
NAPS 3.3572 3.8586 3.8172 3.3121 2.8484 3.7509 3.6599 -5.57%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.31 2.54 2.68 2.88 2.39 2.19 2.12 -
P/RPS 1.96 2.27 2.44 3.37 2.63 2.27 2.25 -8.76%
P/EPS 8.35 9.62 8.98 11.25 8.89 8.68 9.10 -5.55%
EY 11.97 10.40 11.13 8.89 11.25 11.52 10.99 5.84%
DY 0.00 0.00 1.12 2.61 3.15 3.65 3.77 -
P/NAPS 0.54 0.55 0.58 0.72 0.69 0.48 0.48 8.14%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 26/05/17 28/02/17 30/11/16 19/08/16 -
Price 2.44 2.39 2.55 2.86 2.49 2.25 2.14 -
P/RPS 2.07 2.14 2.33 3.34 2.74 2.33 2.27 -5.94%
P/EPS 8.82 9.05 8.55 11.18 9.26 8.92 9.18 -2.62%
EY 11.33 11.05 11.70 8.95 10.80 11.21 10.89 2.66%
DY 0.00 0.00 1.18 2.63 3.02 3.56 3.73 -
P/NAPS 0.57 0.51 0.55 0.72 0.72 0.50 0.48 12.10%

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