[AFFIN] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -48.18%
YoY- -50.6%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 578,902 512,958 497,927 494,178 588,290 476,715 449,198 4.31%
PBT 174,078 93,638 215,040 113,900 198,285 182,613 177,648 -0.33%
Tax -40,614 -17,385 -51,962 -34,899 -44,783 -41,931 -35,162 2.42%
NP 133,464 76,253 163,078 79,001 153,502 140,682 142,486 -1.08%
-
NP to SH 117,948 67,399 156,031 73,306 148,405 137,396 139,388 -2.74%
-
Tax Rate 23.33% 18.57% 24.16% 30.64% 22.59% 22.96% 19.79% -
Total Cost 445,438 436,705 334,849 415,177 434,788 336,033 306,712 6.41%
-
Net Worth 9,376,478 9,453,456 9,211,756 8,315,820 8,956,993 8,587,832 8,121,524 2.42%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 9,376,478 9,453,456 9,211,756 8,315,820 8,956,993 8,587,832 8,121,524 2.42%
NOSH 2,124,062 1,986,020 1,986,020 1,942,948 1,942,948 1,942,948 1,942,948 1.49%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 23.05% 14.87% 32.75% 15.99% 26.09% 29.51% 31.72% -
ROE 1.26% 0.71% 1.69% 0.88% 1.66% 1.60% 1.72% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 27.60 25.83 25.13 25.43 30.28 24.54 23.12 2.99%
EPS 5.62 3.40 7.90 3.80 7.64 7.07 7.17 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.47 4.76 4.65 4.28 4.61 4.42 4.18 1.12%
Adjusted Per Share Value based on latest NOSH - 1,942,948
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 24.12 21.37 20.74 20.59 24.51 19.86 18.71 4.31%
EPS 4.91 2.81 6.50 3.05 6.18 5.72 5.81 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9061 3.9381 3.8375 3.4642 3.7313 3.5775 3.3833 2.42%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.75 1.58 2.12 2.56 2.68 2.12 2.70 -
P/RPS 6.34 6.12 8.43 10.07 8.85 8.64 11.68 -9.67%
P/EPS 31.12 46.56 26.92 67.85 35.09 29.98 37.64 -3.11%
EY 3.21 2.15 3.72 1.47 2.85 3.34 2.66 3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.46 0.60 0.58 0.48 0.65 -8.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 25/08/20 27/08/19 28/08/18 30/08/17 19/08/16 17/08/15 -
Price 1.74 1.49 1.99 2.52 2.55 2.14 2.11 -
P/RPS 6.30 5.77 7.92 9.91 8.42 8.72 9.13 -5.99%
P/EPS 30.95 43.91 25.27 66.79 33.39 30.26 29.41 0.85%
EY 3.23 2.28 3.96 1.50 3.00 3.30 3.40 -0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.43 0.59 0.55 0.48 0.50 -4.05%

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