[AFFIN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.78%
YoY- 1.4%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,983,599 2,273,640 2,635,306 3,010,164 3,014,451 2,987,214 2,977,124 -23.77%
PBT 781,656 836,582 854,236 847,017 837,360 822,892 833,528 -4.20%
Tax -189,058 -194,667 -204,215 -203,530 -205,132 -209,141 -204,586 -5.13%
NP 592,598 641,915 650,021 643,487 632,228 613,751 628,942 -3.90%
-
NP to SH 589,997 641,915 650,021 643,487 632,228 613,751 628,942 -4.18%
-
Tax Rate 24.19% 23.27% 23.91% 24.03% 24.50% 25.42% 24.54% -
Total Cost 1,391,001 1,631,725 1,985,285 2,366,677 2,382,223 2,373,463 2,348,182 -29.53%
-
Net Worth 5,980,721 6,531,113 6,380,725 6,488,131 6,321,389 6,188,827 6,038,576 -0.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 224,244 224,244 224,244 224,244 224,179 224,179 224,179 0.01%
Div Payout % 38.01% 34.93% 34.50% 34.85% 35.46% 36.53% 35.64% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,980,721 6,531,113 6,380,725 6,488,131 6,321,389 6,188,827 6,038,576 -0.64%
NOSH 1,495,180 1,494,534 1,494,315 1,494,961 1,494,418 1,494,886 1,494,697 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 29.87% 28.23% 24.67% 21.38% 20.97% 20.55% 21.13% -
ROE 9.86% 9.83% 10.19% 9.92% 10.00% 9.92% 10.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 132.67 152.13 176.36 201.35 201.71 199.83 199.18 -23.78%
EPS 39.46 42.95 43.50 43.04 42.31 41.06 42.08 -4.20%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 4.00 4.37 4.27 4.34 4.23 4.14 4.04 -0.66%
Adjusted Per Share Value based on latest NOSH - 1,494,961
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 82.63 94.72 109.78 125.40 125.58 124.44 124.02 -23.77%
EPS 24.58 26.74 27.08 26.81 26.34 25.57 26.20 -4.17%
DPS 9.34 9.34 9.34 9.34 9.34 9.34 9.34 0.00%
NAPS 2.4915 2.7207 2.6581 2.7028 2.6334 2.5782 2.5156 -0.64%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.31 3.87 4.15 4.39 4.36 3.41 3.44 -
P/RPS 2.49 2.54 2.35 2.18 2.16 1.71 1.73 27.56%
P/EPS 8.39 9.01 9.54 10.20 10.31 8.31 8.18 1.70%
EY 11.92 11.10 10.48 9.80 9.70 12.04 12.23 -1.70%
DY 4.53 3.88 3.61 3.42 3.44 4.40 4.36 2.58%
P/NAPS 0.83 0.89 0.97 1.01 1.03 0.82 0.85 -1.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 19/05/14 26/02/14 28/11/13 19/08/13 20/05/13 21/02/13 -
Price 3.43 3.68 4.10 4.22 4.23 4.51 3.25 -
P/RPS 2.59 2.42 2.32 2.10 2.10 2.26 1.63 36.28%
P/EPS 8.69 8.57 9.43 9.80 10.00 10.98 7.72 8.23%
EY 11.50 11.67 10.61 10.20 10.00 9.10 12.95 -7.63%
DY 4.37 4.08 3.66 3.55 3.55 3.33 4.62 -3.65%
P/NAPS 0.86 0.84 0.96 0.97 1.00 1.09 0.80 4.95%

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