KLSE (MYR): AFFIN (5185)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
2.12
Today's Change
-0.03 (1.40%)
Day's Change
2.12 - 2.15
Trading Volume
490,400
Market Cap
4,975 Million
NOSH
2,346 Million
Latest Quarter
30-Jun-2023 [#2]
Announcement Date
25-Aug-2023
Next Quarter
30-Sep-2023
Est. Ann. Date
25-Nov-2023
Est. Ann. Due Date
29-Nov-2023
QoQ | YoY
-24.00% | -22.93%
Revenue | NP to SH
3,188,446.000 | 1,272,834.000
RPS | P/RPS
135.88 Cent | 1.56
EPS | P/E | EY
54.24 Cent | 3.91 | 25.59%
DPS | DY | Payout %
28.07 Cent | 13.24% | 51.75%
NAPS | P/NAPS
4.67 | 0.45
QoQ | YoY
-2.58% | 102.15%
NP Margin | ROE
40.05% | 11.61%
F.Y. | Ann. Date
30-Jun-2023 | 25-Aug-2023
Latest Audited Result
31-Dec-2022
Announcement Date
17-May-2023
Next Audited Result
31-Dec-2023
Est. Ann. Date
17-May-2024
Est. Ann. Due Date
28-Jun-2024
Revenue | NP to SH
3,297,307.000 | 1,300,223.000
RPS | P/RPS
140.52 Cent | 1.51
EPS | P/E | EY
55.41 Cent | 3.83 | 26.14%
DPS | DY | Payout %
28.07 Cent | 13.24% | 50.66%
NAPS | P/NAPS
4.37 | 0.49
YoY
146.75%
NP Margin | ROE
40.19% | 12.68%
F.Y. | Ann. Date
31-Dec-2022 | 27-Feb-2023
Revenue | NP to SH
1,998,298.000 | 524,410.000
RPS | P/RPS
85.16 Cent | 2.49
EPS | P/E | EY
22.35 Cent | 9.49 | 10.54%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-12.0% | -9.46%
NP Margin | ROE
26.24% | 4.78%
F.Y. | Ann. Date
30-Jun-2023 | 25-Aug-2023
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1,998,298 | 3,188,446 | 3,297,307 | 2,241,156 | 2,264,899 | 1,931,750 | 1,920,602 | 1,560,455 | 1,324,430 | 1,802,492 | 1,819,813 | 1,525,749 | 8.93% | |
PBT | 691,314 | 1,486,988 | 1,549,840 | 703,854 | 386,711 | 676,971 | 674,996 | 550,699 | 599,871 | 514,409 | 801,065 | 854,236 | 6.83% | |
Tax | -166,904 | -209,881 | -224,653 | -123,531 | -113,863 | -160,880 | -147,576 | -126,261 | -135,740 | -132,236 | -202,563 | -204,215 | 1.06% | |
NP | 524,410 | 1,277,107 | 1,325,187 | 580,323 | 272,848 | 516,091 | 527,420 | 424,438 | 464,131 | 382,173 | 598,502 | 650,021 | 8.23% | |
- | ||||||||||||||
NP to SH | 524,410 | 1,272,834 | 1,300,223 | 526,934 | 230,322 | 487,766 | 503,086 | 417,855 | 464,131 | 369,269 | 592,677 | 650,021 | 8.00% | |
- | ||||||||||||||
Tax Rate | 24.14% | 14.11% | 14.50% | 17.55% | 29.44% | 23.76% | 21.86% | 22.93% | 22.63% | 25.71% | 25.29% | 23.91% | - | |
Total Cost | 1,473,888 | 1,911,339 | 1,972,120 | 1,660,833 | 1,992,051 | 1,415,659 | 1,393,182 | 1,136,017 | 860,299 | 1,420,319 | 1,221,311 | 875,728 | 9.43% | |
- | ||||||||||||||
Net Worth | 10,960,145 | 10,960,145 | 10,252,015 | 9,837,087 | 9,270,046 | 9,322,647 | 8,666,526 | 7,877,566 | 6,683,743 | 8,276,961 | 7,927,229 | 6,382,132 | 5.40% |
Dividend | ||||||||||||||
AQR | T4Q | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Div | - | 658,686 | 658,686 | 263,870 | 70,532 | 138,847 | 97,158 | 43,271 | 161,653 | 155,241 | 291,442 | 224,196 | 12.71% | |
Div Payout % | - | 51.75% | 50.66% | 50.08% | 30.62% | 28.47% | 19.31% | 10.36% | 34.83% | 42.04% | 49.17% | 34.49% | - |
Equity | ||||||||||||||
AQR | T4Q | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 10,960,145 | 10,960,145 | 10,252,015 | 9,837,087 | 9,270,046 | 9,322,647 | 8,666,526 | 7,877,566 | 6,683,743 | 8,276,961 | 7,927,229 | 6,382,132 | 5.40% | |
NOSH | 2,273,889 | 2,273,889 | 2,273,889 | 2,124,062 | 2,079,791 | 1,986,020 | 1,943,167 | 1,942,948 | 1,942,948 | 1,942,948 | 1,942,948 | 1,494,644 | 4.76% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 26.24% | 40.05% | 40.19% | 25.89% | 12.05% | 26.72% | 27.46% | 27.20% | 35.04% | 21.20% | 32.89% | 42.60% | - | |
ROE | 4.78% | 11.61% | 12.68% | 5.36% | 2.48% | 5.23% | 5.80% | 5.30% | 6.94% | 4.46% | 7.48% | 10.19% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 87.88 | 140.22 | 152.13 | 106.17 | 112.39 | 97.39 | 98.84 | 84.39 | 68.17 | 92.77 | 93.66 | 102.08 | 4.53% | |
EPS | 23.06 | 55.98 | 59.99 | 24.96 | 11.43 | 24.59 | 25.89 | 24.00 | 27.50 | 19.01 | 34.52 | 43.49 | 3.63% | |
DPS | 0.00 | 28.97 | 30.39 | 12.50 | 3.50 | 7.00 | 5.00 | 2.34 | 8.32 | 7.99 | 15.00 | 15.00 | 8.15% | |
NAPS | 4.82 | 4.82 | 4.73 | 4.66 | 4.60 | 4.70 | 4.46 | 4.26 | 3.44 | 4.26 | 4.08 | 4.27 | 1.14% |
Adjusted Per Share Value based on latest NOSH - 2,273,889 | ||||||||||||||
AQR | T4Q | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 85.16 | 135.88 | 140.52 | 95.51 | 96.52 | 82.33 | 81.85 | 66.50 | 56.44 | 76.82 | 77.55 | 65.02 | 8.93% | |
EPS | 22.35 | 54.24 | 55.41 | 22.46 | 9.82 | 20.79 | 21.44 | 17.81 | 19.78 | 15.74 | 25.26 | 27.70 | 8.00% | |
DPS | 0.00 | 28.07 | 28.07 | 11.25 | 3.01 | 5.92 | 4.14 | 1.84 | 6.89 | 6.62 | 12.42 | 9.55 | 12.71% | |
NAPS | 4.6709 | 4.6709 | 4.3691 | 4.1923 | 3.9506 | 3.973 | 3.6934 | 3.3572 | 2.8484 | 3.5274 | 3.3783 | 2.7199 | 5.40% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 30/06/23 | 30/06/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | - | |
Price | 1.88 | 1.88 | 2.03 | 1.73 | 1.84 | 1.90 | 2.23 | 2.31 | 2.39 | 2.34 | 2.90 | 4.15 | - | |
P/RPS | 2.14 | 1.34 | 1.33 | 1.63 | 1.64 | 1.95 | 2.26 | 2.74 | 3.51 | 2.52 | 3.10 | 4.07 | -11.67% | |
P/EPS | 8.15 | 3.36 | 3.38 | 6.93 | 16.10 | 7.73 | 8.61 | 10.22 | 10.01 | 12.31 | 9.51 | 9.54 | -10.88% | |
EY | 12.27 | 29.77 | 29.55 | 14.43 | 6.21 | 12.94 | 11.61 | 9.78 | 9.99 | 8.12 | 10.52 | 10.48 | 12.19% | |
DY | 0.00 | 15.41 | 14.97 | 7.23 | 1.90 | 3.68 | 2.24 | 1.01 | 3.48 | 3.41 | 5.17 | 3.61 | 17.10% | |
P/NAPS | 0.39 | 0.39 | 0.43 | 0.37 | 0.40 | 0.40 | 0.50 | 0.54 | 0.69 | 0.55 | 0.71 | 0.97 | -8.63% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 25/08/23 | 25/08/23 | 27/02/23 | 28/02/22 | 26/02/21 | 27/02/20 | 28/02/19 | 28/02/18 | 28/02/17 | 26/02/16 | 26/02/15 | 26/02/14 | - | |
Price | 1.92 | 1.92 | 2.07 | 1.77 | 1.76 | 1.78 | 2.32 | 2.44 | 2.49 | 2.15 | 2.94 | 4.10 | - | |
P/RPS | 2.18 | 1.37 | 1.36 | 1.67 | 1.57 | 1.83 | 2.35 | 2.89 | 3.65 | 2.32 | 3.14 | 4.02 | -11.33% | |
P/EPS | 8.33 | 3.43 | 3.45 | 7.09 | 15.40 | 7.24 | 8.96 | 10.80 | 10.42 | 11.31 | 9.64 | 9.43 | -10.56% | |
EY | 12.01 | 29.15 | 28.98 | 14.10 | 6.49 | 13.81 | 11.16 | 9.26 | 9.59 | 8.84 | 10.38 | 10.61 | 11.80% | |
DY | 0.00 | 15.09 | 14.68 | 7.06 | 1.99 | 3.93 | 2.16 | 0.96 | 3.34 | 3.72 | 5.10 | 3.66 | 16.67% | |
P/NAPS | 0.40 | 0.40 | 0.44 | 0.38 | 0.38 | 0.38 | 0.52 | 0.57 | 0.72 | 0.50 | 0.72 | 0.96 | -8.29% |
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.
“Quiet" or “noise" is irrelevant to me. I have said before that I believe sarawak will buy more of affin. "Holding a 4.9% stake is meaningless”. https://theedgemalaysia.com/node/663570
Over the years, I invested in Affin and Boustead (privatised now). But I have increased my interest significantly in affin recently after reading all the news reports, circulars on Boustead etc. All the variables just strengthen my conviction that Boustead will have no choice but to sell affin to settle their huge debt.
Beside that, affin is trading at a huge discount to its net assets, widest among its banking peers. 60% discount! Even if my thesis is wrong, I think the margin of safety is there.
2 weeks ago
I wouldn't even touch this stock. Bought this because it was a darling back then now... I rather AMMB than this.
2 weeks ago
The problem is there is not enough of driving force to back AFFIN's upward share trajectory. Any upside are short lived. I remember in 2022 it traded to 2.5 or something. Lucky to even get my equity out at 2.3
2 weeks ago
Plus that EPF... zzz. Keep selling like that sure shock all investors away.
2 weeks ago
So my word of advice is that if you happen to see it break 2.1, get your trading profits locked in. Otherwise you could cry your eye balls till December while EPF laugh to the bank.
2 weeks ago
Posted by TheContrarian > 2022-11-29 12:45 | Report Abuse
Sold my remaining Affin at 2.50, thank you for the gains.
2 weeks ago
Let's all start singing :
When will Affin hit RM2.50 again?
When will we have happy moments?
Rising again ......
Or is this the end?
When will we see RM2.50 again?
When will we have happy moments?
Will it rise again?
Or is this the end?
2 weeks ago
Wise men say ......
Only fools rush in
But they can't help
Falling for Affin
Should we buy?
Should we wait?
Like a river flows
Surely to the sea
Will Affin rise?
To RM2.50 again?
2 weeks ago
I come to this page once a week to see if there is a price crash so i can buy more
1 week ago
maybank bagus, cimb bagus, rhb bagus, bimb bagus, mbsb bagus, affin bagus, semua bank bagus!
1 week ago
有消息啊,都不知道准吗?财务预算案,华哥会对东马和。关照,特别是造王者sarawak,到时候Affin 会有很多项目,钱赚不完了啊
下个月会飞到2.50 吗,拭目以待
3 days ago
Sarawak might be increasing its stake
and Budget will be done in favour of Sawarak which will bring more development and in turn increase the business opportunities for AFFIN
Hold tight.. RM2.50 is not impossible
3 days ago
Swak buy at what price. NTA 4.80 and bank NTA is cash or near cash. LTAT can sell at 2.50?
2 days ago
LTAT already sold a chunk of Affin to Sarawak at RM1.97 in April, less than 6 months ago.
2 days ago
That's deal to comply to BNM to privatise BHB. Not coz they want to sell but HAD to sell. Or no deal to take BHB private. Now that Swak is in the bait time for a BIG kill. Swak has money and wants to own a bank.
2 days ago
Subsequently Affin share price dropped below RM1.90 and stayed below RM1.90 for awhile but Sarawak didn't buy. But I bought and bought.
2 days ago
Your name is contrarian, sure got buy. I bought too. Dividend very good this year. Huat ar
2 days ago
once bplant deal is done....affin bank will be the next mah!
the engine has started loh!
Vroom.....vroom....vroom loh!
1 day ago
Oh shit, the jinx has just opened his mouth. Now Affin can't go up anymore. Shit! Shit! Shit!
1 day ago
TheContrarian
Today still quiet here.
2 weeks ago