[AFFIN] QoQ 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- -5.95%
YoY- -9.15%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 381,333 764,093 757,118 732,762 756,191 768,380 729,881 -35.05%
PBT 219,417 221,563 209,948 203,525 212,198 211,906 195,480 7.98%
Tax -52,502 -48,596 -50,643 -52,691 -51,817 -50,198 -54,652 -2.63%
NP 166,915 172,967 159,305 150,834 160,381 161,708 140,828 11.96%
-
NP to SH 166,915 172,967 159,305 150,834 160,381 161,708 140,828 11.96%
-
Tax Rate 23.93% 21.93% 24.12% 25.89% 24.42% 23.69% 27.96% -
Total Cost 214,418 591,126 597,813 581,928 595,810 606,672 589,053 -48.92%
-
Net Worth 6,380,725 6,488,131 6,321,389 6,188,827 6,038,576 6,052,841 5,890,258 5.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 224,244 - - - 224,179 - -
Div Payout % - 129.65% - - - 138.63% - -
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 6,380,725 6,488,131 6,321,389 6,188,827 6,038,576 6,052,841 5,890,258 5.46%
NOSH 1,494,315 1,494,961 1,494,418 1,494,886 1,494,697 1,494,528 1,494,989 -0.02%
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 43.77% 22.64% 21.04% 20.58% 21.21% 21.05% 19.29% -
ROE 2.62% 2.67% 2.52% 2.44% 2.66% 2.67% 2.39% -
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 25.52 51.11 50.66 49.02 50.59 51.41 48.82 -35.03%
EPS 11.17 11.57 10.66 10.09 10.73 10.82 9.42 11.99%
DPS 0.00 15.00 0.00 0.00 0.00 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 15.89 31.83 31.54 30.53 31.50 32.01 30.41 -35.04%
EPS 6.95 7.21 6.64 6.28 6.68 6.74 5.87 11.88%
DPS 0.00 9.34 0.00 0.00 0.00 9.34 0.00 -
NAPS 2.6581 2.7028 2.6334 2.5782 2.5156 2.5215 2.4538 5.46%
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 16.26 8.59 8.61 6.96 6.80 6.55 6.82 78.18%
P/EPS 37.15 37.94 40.90 33.80 32.06 31.15 35.35 3.35%
EY 2.69 2.64 2.44 2.96 3.12 3.21 2.83 -3.31%
DY 0.00 3.42 0.00 0.00 0.00 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 16.07 8.26 8.35 9.20 6.42 6.55 7.27 69.44%
P/EPS 36.71 36.47 39.68 44.70 30.29 31.15 37.69 -1.73%
EY 2.72 2.74 2.52 2.24 3.30 3.21 2.65 1.74%
DY 0.00 3.55 0.00 0.00 0.00 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