[AFFIN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.02%
YoY- -9.15%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,525,749 2,253,973 1,489,880 732,762 2,971,723 2,215,532 1,447,152 3.57%
PBT 854,236 634,819 413,256 203,525 826,652 621,330 409,424 63.06%
Tax -204,215 -151,713 -103,117 -52,691 -197,710 -152,769 -102,571 58.06%
NP 650,021 483,106 310,139 150,834 628,942 468,561 306,853 64.71%
-
NP to SH 650,021 483,106 310,139 150,834 628,942 468,561 306,853 64.71%
-
Tax Rate 23.91% 23.90% 24.95% 25.89% 23.92% 24.59% 25.05% -
Total Cost 875,728 1,770,867 1,179,741 581,928 2,342,781 1,746,971 1,140,299 -16.09%
-
Net Worth 6,382,132 6,487,252 6,322,351 6,188,827 6,038,321 6,053,180 5,888,946 5.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 224,196 224,213 - - 224,195 224,191 - -
Div Payout % 34.49% 46.41% - - 35.65% 47.85% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 6,382,132 6,487,252 6,322,351 6,188,827 6,038,321 6,053,180 5,888,946 5.49%
NOSH 1,494,644 1,494,758 1,494,645 1,494,886 1,494,633 1,494,612 1,494,656 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 42.60% 21.43% 20.82% 20.58% 21.16% 21.15% 21.20% -
ROE 10.19% 7.45% 4.91% 2.44% 10.42% 7.74% 5.21% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 102.08 150.79 99.68 49.02 198.83 148.23 96.82 3.57%
EPS 43.49 32.32 20.75 10.09 42.08 31.35 20.53 64.71%
DPS 15.00 15.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 4.27 4.34 4.23 4.14 4.04 4.05 3.94 5.49%
Adjusted Per Share Value based on latest NOSH - 1,494,886
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.51 93.83 62.02 30.50 123.71 92.23 60.24 3.57%
EPS 27.06 20.11 12.91 6.28 26.18 19.51 12.77 64.75%
DPS 9.33 9.33 0.00 0.00 9.33 9.33 0.00 -
NAPS 2.6567 2.7005 2.6318 2.5763 2.5136 2.5198 2.4514 5.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.15 4.39 4.36 3.41 3.44 3.37 3.33 -
P/RPS 4.07 2.91 4.37 6.96 1.73 2.27 3.44 11.82%
P/EPS 9.54 13.58 21.01 33.80 8.17 10.75 16.22 -29.73%
EY 10.48 7.36 4.76 2.96 12.23 9.30 6.17 42.22%
DY 3.61 3.42 0.00 0.00 4.36 4.45 0.00 -
P/NAPS 0.97 1.01 1.03 0.82 0.85 0.83 0.85 9.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 19/08/13 20/05/13 21/02/13 19/11/12 17/08/12 -
Price 4.10 4.22 4.23 4.51 3.25 3.37 3.55 -
P/RPS 4.02 2.80 4.24 9.20 1.63 2.27 3.67 6.24%
P/EPS 9.43 13.06 20.39 44.70 7.72 10.75 17.29 -33.17%
EY 10.61 7.66 4.91 2.24 12.95 9.30 5.78 49.75%
DY 3.66 3.55 0.00 0.00 4.62 4.45 0.00 -
P/NAPS 0.96 0.97 1.00 1.09 0.80 0.83 0.90 4.38%

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