[AFFIN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -14.49%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 481,053 498,707 467,077 371,096 381,333 764,093 757,118 -26.03%
PBT 281,036 179,353 155,022 185,654 219,417 221,563 209,948 21.39%
Tax -71,172 -43,431 -45,034 -42,926 -52,502 -48,596 -50,643 25.38%
NP 209,864 135,922 109,988 142,728 166,915 172,967 159,305 20.11%
-
NP to SH 208,610 133,952 107,387 142,728 166,915 172,967 159,305 19.63%
-
Tax Rate 25.32% 24.22% 29.05% 23.12% 23.93% 21.93% 24.12% -
Total Cost 271,189 362,785 357,089 228,368 214,418 591,126 597,813 -40.87%
-
Net Worth 7,927,229 7,713,310 5,980,721 6,531,113 6,380,725 6,488,131 6,321,389 16.24%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 289,249 - - - 224,244 - -
Div Payout % - 215.93% - - - 129.65% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,927,229 7,713,310 5,980,721 6,531,113 6,380,725 6,488,131 6,321,389 16.24%
NOSH 1,942,948 1,942,948 1,495,180 1,494,534 1,494,315 1,494,961 1,494,418 19.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 43.63% 27.25% 23.55% 38.46% 43.77% 22.64% 21.04% -
ROE 2.63% 1.74% 1.80% 2.19% 2.62% 2.67% 2.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.76 25.86 31.24 24.83 25.52 51.11 50.66 -37.87%
EPS 10.74 6.95 7.19 9.55 11.17 11.57 10.66 0.49%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 4.08 4.00 4.00 4.37 4.27 4.34 4.23 -2.37%
Adjusted Per Share Value based on latest NOSH - 1,494,534
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.04 20.78 19.46 15.46 15.89 31.83 31.54 -26.03%
EPS 8.69 5.58 4.47 5.95 6.95 7.21 6.64 19.58%
DPS 0.00 12.05 0.00 0.00 0.00 9.34 0.00 -
NAPS 3.3023 3.2132 2.4915 2.7207 2.6581 2.7028 2.6334 16.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.90 3.40 3.31 3.87 4.15 4.39 4.36 -
P/RPS 11.71 13.15 10.60 15.59 16.26 8.59 8.61 22.68%
P/EPS 27.01 48.95 46.09 40.52 37.15 37.94 40.90 -24.10%
EY 3.70 2.04 2.17 2.47 2.69 2.64 2.44 31.89%
DY 0.00 4.41 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 0.71 0.85 0.83 0.89 0.97 1.01 1.03 -21.91%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 15/08/14 19/05/14 26/02/14 28/11/13 19/08/13 -
Price 2.94 3.05 3.43 3.68 4.10 4.22 4.23 -
P/RPS 11.87 11.79 10.98 14.82 16.07 8.26 8.35 26.34%
P/EPS 27.38 43.91 47.76 38.53 36.71 36.47 39.68 -21.86%
EY 3.65 2.28 2.09 2.60 2.72 2.74 2.52 27.92%
DY 0.00 4.92 0.00 0.00 0.00 3.55 0.00 -
P/NAPS 0.72 0.76 0.86 0.84 0.96 0.97 1.00 -19.61%

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