[AFFIN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.02%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,718,213 1,983,599 2,273,640 2,635,306 3,010,164 3,014,451 2,987,214 -30.81%
PBT 739,446 781,656 836,582 854,236 847,017 837,360 822,892 -6.87%
Tax -183,893 -189,058 -194,667 -204,215 -203,530 -205,132 -209,141 -8.21%
NP 555,553 592,598 641,915 650,021 643,487 632,228 613,751 -6.42%
-
NP to SH 550,982 589,997 641,915 650,021 643,487 632,228 613,751 -6.93%
-
Tax Rate 24.87% 24.19% 23.27% 23.91% 24.03% 24.50% 25.42% -
Total Cost 1,162,660 1,391,001 1,631,725 1,985,285 2,366,677 2,382,223 2,373,463 -37.83%
-
Net Worth 7,713,310 5,980,721 6,531,113 6,380,725 6,488,131 6,321,389 6,188,827 15.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 289,249 224,244 224,244 224,244 224,244 224,179 224,179 18.49%
Div Payout % 52.50% 38.01% 34.93% 34.50% 34.85% 35.46% 36.53% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 7,713,310 5,980,721 6,531,113 6,380,725 6,488,131 6,321,389 6,188,827 15.79%
NOSH 1,942,948 1,495,180 1,494,534 1,494,315 1,494,961 1,494,418 1,494,886 19.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 32.33% 29.87% 28.23% 24.67% 21.38% 20.97% 20.55% -
ROE 7.14% 9.86% 9.83% 10.19% 9.92% 10.00% 9.92% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 89.10 132.67 152.13 176.36 201.35 201.71 199.83 -41.60%
EPS 28.57 39.46 42.95 43.50 43.04 42.31 41.06 -21.46%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 4.00 4.00 4.37 4.27 4.34 4.23 4.14 -2.26%
Adjusted Per Share Value based on latest NOSH - 1,494,315
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 71.52 82.57 94.65 109.70 125.31 125.48 124.35 -30.81%
EPS 22.94 24.56 26.72 27.06 26.79 26.32 25.55 -6.92%
DPS 12.04 9.33 9.33 9.33 9.33 9.33 9.33 18.51%
NAPS 3.2109 2.4896 2.7187 2.6561 2.7008 2.6314 2.5763 15.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.40 3.31 3.87 4.15 4.39 4.36 3.41 -
P/RPS 3.82 2.49 2.54 2.35 2.18 2.16 1.71 70.80%
P/EPS 11.90 8.39 9.01 9.54 10.20 10.31 8.31 27.01%
EY 8.40 11.92 11.10 10.48 9.80 9.70 12.04 -21.32%
DY 4.41 4.53 3.88 3.61 3.42 3.44 4.40 0.15%
P/NAPS 0.85 0.83 0.89 0.97 1.01 1.03 0.82 2.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 15/08/14 19/05/14 26/02/14 28/11/13 19/08/13 20/05/13 -
Price 3.05 3.43 3.68 4.10 4.22 4.23 4.51 -
P/RPS 3.42 2.59 2.42 2.32 2.10 2.10 2.26 31.77%
P/EPS 10.67 8.69 8.57 9.43 9.80 10.00 10.98 -1.88%
EY 9.37 11.50 11.67 10.61 10.20 10.00 9.10 1.96%
DY 4.92 4.37 4.08 3.66 3.55 3.55 3.33 29.69%
P/NAPS 0.76 0.86 0.84 0.96 0.97 1.00 1.09 -21.35%

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