[AFFIN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 84.82%
YoY- 27.72%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 31/12/11 CAGR
Revenue 732,762 2,971,723 2,215,532 1,447,152 722,672 717,271 2,655,610 -64.32%
PBT 203,525 826,652 621,330 409,424 213,944 213,944 709,148 -63.18%
Tax -52,691 -197,710 -152,769 -102,571 -47,919 -47,919 -201,153 -65.77%
NP 150,834 628,942 468,561 306,853 166,025 166,025 507,995 -62.16%
-
NP to SH 150,834 628,942 468,561 306,853 166,025 166,025 507,995 -62.16%
-
Tax Rate 25.89% 23.92% 24.59% 25.05% 22.40% 22.40% 28.37% -
Total Cost 581,928 2,342,781 1,746,971 1,140,299 556,647 551,246 2,147,615 -64.83%
-
Net Worth 6,188,827 6,038,321 6,053,180 5,888,946 5,753,341 0 5,589,588 8.49%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 31/12/11 CAGR
Div - 224,195 224,191 - - - 179,345 -
Div Payout % - 35.65% 47.85% - - - 35.30% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 31/12/11 CAGR
Net Worth 6,188,827 6,038,321 6,053,180 5,888,946 5,753,341 0 5,589,588 8.49%
NOSH 1,494,886 1,494,633 1,494,612 1,494,656 1,494,374 1,494,374 1,494,542 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 31/12/11 CAGR
NP Margin 20.58% 21.16% 21.15% 21.20% 22.97% 23.15% 19.13% -
ROE 2.44% 10.42% 7.74% 5.21% 2.89% 0.00% 9.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 31/12/11 CAGR
RPS 49.02 198.83 148.23 96.82 48.36 48.00 177.69 -64.32%
EPS 10.09 42.08 31.35 20.53 11.11 11.11 33.99 -62.17%
DPS 0.00 15.00 15.00 0.00 0.00 0.00 12.00 -
NAPS 4.14 4.04 4.05 3.94 3.85 0.00 3.74 8.47%
Adjusted Per Share Value based on latest NOSH - 1,494,989
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 31/12/11 CAGR
RPS 30.50 123.71 92.23 60.24 30.08 29.86 110.55 -64.32%
EPS 6.28 26.18 19.51 12.77 6.91 6.91 21.15 -62.16%
DPS 0.00 9.33 9.33 0.00 0.00 0.00 7.47 -
NAPS 2.5763 2.5136 2.5198 2.4514 2.395 0.00 2.3268 8.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 31/12/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/03/12 30/12/11 -
Price 3.41 3.44 3.37 3.33 3.03 3.03 3.08 -
P/RPS 6.96 1.73 2.27 3.44 6.27 6.31 1.73 204.73%
P/EPS 33.80 8.17 10.75 16.22 27.27 27.27 9.06 186.86%
EY 2.96 12.23 9.30 6.17 3.67 3.67 11.04 -65.13%
DY 0.00 4.36 4.45 0.00 0.00 0.00 3.90 -
P/NAPS 0.82 0.85 0.83 0.85 0.79 0.00 0.82 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 31/12/11 CAGR
Date 20/05/13 21/02/13 19/11/12 17/08/12 25/05/12 - 20/02/12 -
Price 4.51 3.25 3.37 3.55 3.01 0.00 3.15 -
P/RPS 9.20 1.63 2.27 3.67 6.22 0.00 1.77 274.08%
P/EPS 44.70 7.72 10.75 17.29 27.09 0.00 9.27 252.27%
EY 2.24 12.95 9.30 5.78 3.69 0.00 10.79 -71.58%
DY 0.00 4.62 4.45 0.00 0.00 0.00 3.81 -
P/NAPS 1.09 0.80 0.83 0.90 0.78 0.00 0.84 23.18%

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