[AFFIN] QoQ Cumulative 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- 53.56%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 877,872 428,674 1,819,813 1,338,760 838,173 371,096 1,525,749 -30.89%
PBT 226,195 48,547 801,065 520,029 340,676 185,654 854,236 -58.86%
Tax -48,895 -13,733 -202,563 -131,391 -87,960 -42,926 -204,215 -61.54%
NP 177,300 34,814 598,502 388,638 252,716 142,728 650,021 -58.04%
-
NP to SH 169,473 30,085 592,677 384,067 250,115 142,728 650,021 -59.28%
-
Tax Rate 21.62% 28.29% 25.29% 25.27% 25.82% 23.12% 23.91% -
Total Cost 700,572 393,860 1,221,311 950,122 585,457 228,368 875,728 -13.85%
-
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 - - 291,442 289,249 - - 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 2.09% 0.37% 7.48% 4.98% 4.18% 2.19% 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 45.18 22.06 93.66 69.43 56.07 24.83 102.08 -42.00%
EPS 8.72 1.55 34.52 23.41 16.73 9.55 43.49 -65.84%
DPS 0.00 0.00 15.00 15.00 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 36.57 17.86 75.81 55.77 34.92 15.46 63.56 -30.89%
EPS 7.06 1.25 24.69 16.00 10.42 5.95 27.08 -59.28%
DPS 0.00 0.00 12.14 12.05 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 5.98 13.37 3.10 4.90 5.90 15.59 4.07 29.33%
P/EPS 30.95 190.52 9.51 17.07 19.78 40.52 9.54 119.62%
EY 3.23 0.52 10.52 5.86 5.06 2.47 10.48 -54.47%
DY 0.00 0.00 5.17 4.41 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 4.67 13.14 3.14 4.39 6.12 14.82 4.02 10.53%
P/EPS 24.19 187.29 9.64 15.31 20.50 38.53 9.43 87.71%
EY 4.13 0.53 10.38 6.53 4.88 2.60 10.61 -46.78%
DY 0.00 0.00 5.10 4.92 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