[AFFIN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.7%
YoY- 24.8%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 CAGR
Revenue 1,489,880 732,762 2,971,723 2,215,532 1,447,152 722,672 717,271 79.29%
PBT 413,256 203,525 826,652 621,330 409,424 213,944 213,944 69.18%
Tax -103,117 -52,691 -197,710 -152,769 -102,571 -47,919 -47,919 84.42%
NP 310,139 150,834 628,942 468,561 306,853 166,025 166,025 64.72%
-
NP to SH 310,139 150,834 628,942 468,561 306,853 166,025 166,025 64.72%
-
Tax Rate 24.95% 25.89% 23.92% 24.59% 25.05% 22.40% 22.40% -
Total Cost 1,179,741 581,928 2,342,781 1,746,971 1,140,299 556,647 551,246 83.61%
-
Net Worth 6,322,351 6,188,827 6,038,321 6,053,180 5,888,946 5,753,341 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 CAGR
Div - - 224,195 224,191 - - - -
Div Payout % - - 35.65% 47.85% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 CAGR
Net Worth 6,322,351 6,188,827 6,038,321 6,053,180 5,888,946 5,753,341 0 -
NOSH 1,494,645 1,494,886 1,494,633 1,494,612 1,494,656 1,494,374 1,494,374 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 CAGR
NP Margin 20.82% 20.58% 21.16% 21.15% 21.20% 22.97% 23.15% -
ROE 4.91% 2.44% 10.42% 7.74% 5.21% 2.89% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 CAGR
RPS 99.68 49.02 198.83 148.23 96.82 48.36 48.00 79.25%
EPS 20.75 10.09 42.08 31.35 20.53 11.11 11.11 64.69%
DPS 0.00 0.00 15.00 15.00 0.00 0.00 0.00 -
NAPS 4.23 4.14 4.04 4.05 3.94 3.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,494,528
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 CAGR
RPS 62.02 30.50 123.71 92.23 60.24 30.08 29.86 79.28%
EPS 12.91 6.28 26.18 19.51 12.77 6.91 6.91 64.74%
DPS 0.00 0.00 9.33 9.33 0.00 0.00 0.00 -
NAPS 2.6318 2.5763 2.5136 2.5198 2.4514 2.395 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/03/12 -
Price 4.36 3.41 3.44 3.37 3.33 3.03 3.03 -
P/RPS 4.37 6.96 1.73 2.27 3.44 6.27 6.31 -25.42%
P/EPS 21.01 33.80 8.17 10.75 16.22 27.27 27.27 -18.80%
EY 4.76 2.96 12.23 9.30 6.17 3.67 3.67 23.08%
DY 0.00 0.00 4.36 4.45 0.00 0.00 0.00 -
P/NAPS 1.03 0.82 0.85 0.83 0.85 0.79 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 30/03/12 CAGR
Date 19/08/13 20/05/13 21/02/13 19/11/12 17/08/12 25/05/12 - -
Price 4.23 4.51 3.25 3.37 3.55 3.01 0.00 -
P/RPS 4.24 9.20 1.63 2.27 3.67 6.22 0.00 -
P/EPS 20.39 44.70 7.72 10.75 17.29 27.09 0.00 -
EY 4.91 2.24 12.95 9.30 5.78 3.69 0.00 -
DY 0.00 0.00 4.62 4.45 0.00 0.00 0.00 -
P/NAPS 1.00 1.09 0.80 0.83 0.90 0.78 0.00 -

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