[AFFIN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.37%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,755,744 1,714,696 1,819,813 1,785,013 1,676,346 1,484,384 1,525,749 9.84%
PBT 452,390 194,188 801,065 693,372 681,352 742,616 854,236 -34.61%
Tax -97,790 -54,932 -202,563 -175,188 -175,920 -171,704 -204,215 -38.87%
NP 354,600 139,256 598,502 518,184 505,432 570,912 650,021 -33.31%
-
NP to SH 338,946 120,340 592,677 512,089 500,230 570,912 650,021 -35.29%
-
Tax Rate 21.62% 28.29% 25.29% 25.27% 25.82% 23.12% 23.91% -
Total Cost 1,401,144 1,575,440 1,221,311 1,266,829 1,170,914 913,472 875,728 36.91%
-
Net Worth 8,121,524 8,043,806 7,927,229 7,713,310 5,979,271 6,531,113 6,382,132 17.48%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 291,442 385,665 - - 224,196 -
Div Payout % - - 49.17% 75.31% - - 34.49% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 8,121,524 8,043,806 7,927,229 7,713,310 5,979,271 6,531,113 6,382,132 17.48%
NOSH 1,942,948 1,942,948 1,942,948 1,942,948 1,494,817 1,494,534 1,494,644 19.16%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.20% 8.12% 32.89% 29.03% 30.15% 38.46% 42.60% -
ROE 4.17% 1.50% 7.48% 6.64% 8.37% 8.74% 10.19% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 90.36 88.25 93.66 92.57 112.14 99.32 102.08 -7.82%
EPS 17.44 6.20 34.52 31.21 33.46 38.20 43.49 -45.71%
DPS 0.00 0.00 15.00 20.00 0.00 0.00 15.00 -
NAPS 4.18 4.14 4.08 4.00 4.00 4.37 4.27 -1.41%
Adjusted Per Share Value based on latest NOSH - 1,942,948
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.14 71.43 75.81 74.36 69.83 61.84 63.56 9.83%
EPS 14.12 5.01 24.69 21.33 20.84 23.78 27.08 -35.29%
DPS 0.00 0.00 12.14 16.07 0.00 0.00 9.34 -
NAPS 3.3833 3.3509 3.3023 3.2132 2.4909 2.7207 2.6587 17.48%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.70 2.95 2.90 3.40 3.31 3.87 4.15 -
P/RPS 2.99 3.34 3.10 3.67 2.95 3.90 4.07 -18.62%
P/EPS 15.48 47.63 9.51 12.80 9.89 10.13 9.54 38.20%
EY 6.46 2.10 10.52 7.81 10.11 9.87 10.48 -27.63%
DY 0.00 0.00 5.17 5.88 0.00 0.00 3.61 -
P/NAPS 0.65 0.71 0.71 0.85 0.83 0.89 0.97 -23.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 20/05/15 26/02/15 24/11/14 15/08/14 19/05/14 26/02/14 -
Price 2.11 2.90 2.94 3.05 3.43 3.68 4.10 -
P/RPS 2.33 3.29 3.14 3.29 3.06 3.71 4.02 -30.55%
P/EPS 12.10 46.82 9.64 11.49 10.25 9.63 9.43 18.13%
EY 8.27 2.14 10.38 8.71 9.76 10.38 10.61 -15.34%
DY 0.00 0.00 5.10 6.56 0.00 0.00 3.66 -
P/NAPS 0.50 0.70 0.72 0.76 0.86 0.84 0.96 -35.34%

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