[AFFIN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 53.56%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,644,552 1,408,031 1,337,658 1,338,760 2,253,973 2,215,532 1,953,601 -2.82%
PBT 465,133 520,819 375,249 520,029 634,819 621,330 534,474 -2.28%
Tax -110,607 -118,009 -93,815 -131,391 -151,713 -152,769 -159,022 -5.86%
NP 354,526 402,810 281,434 388,638 483,106 468,561 375,452 -0.95%
-
NP to SH 341,839 392,611 271,862 384,067 483,106 468,561 375,452 -1.54%
-
Tax Rate 23.78% 22.66% 25.00% 25.27% 23.90% 24.59% 29.75% -
Total Cost 1,290,026 1,005,221 1,056,224 950,122 1,770,867 1,746,971 1,578,149 -3.30%
-
Net Worth 9,054,139 8,801,557 8,082,665 7,713,310 6,487,252 6,053,180 5,589,930 8.36%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 58,288 58,094 289,249 224,213 224,191 179,356 -
Div Payout % - 14.85% 21.37% 75.31% 46.41% 47.85% 47.77% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 9,054,139 8,801,557 8,082,665 7,713,310 6,487,252 6,053,180 5,589,930 8.36%
NOSH 1,942,948 1,942,948 1,942,948 1,942,948 1,494,758 1,494,612 1,494,633 4.46%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 21.56% 28.61% 21.04% 29.03% 21.43% 21.15% 19.22% -
ROE 3.78% 4.46% 3.36% 4.98% 7.45% 7.74% 6.72% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 84.64 72.47 68.85 69.43 150.79 148.23 130.71 -6.98%
EPS 17.59 20.21 13.99 23.41 32.32 31.35 25.12 -5.76%
DPS 0.00 3.00 2.99 15.00 15.00 15.00 12.00 -
NAPS 4.66 4.53 4.16 4.00 4.34 4.05 3.74 3.73%
Adjusted Per Share Value based on latest NOSH - 1,942,948
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 68.51 58.66 55.72 55.77 93.90 92.30 81.38 -2.82%
EPS 14.24 16.36 11.33 16.00 20.13 19.52 15.64 -1.54%
DPS 0.00 2.43 2.42 12.05 9.34 9.34 7.47 -
NAPS 3.7718 3.6666 3.3671 3.2132 2.7025 2.5216 2.3287 8.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.54 2.19 2.34 3.40 4.39 3.37 2.49 -
P/RPS 3.00 3.02 3.40 4.90 2.91 2.27 1.91 7.80%
P/EPS 14.44 10.84 16.72 17.07 13.58 10.75 9.91 6.46%
EY 6.93 9.23 5.98 5.86 7.36 9.30 10.09 -6.06%
DY 0.00 1.37 1.28 4.41 3.42 4.45 4.82 -
P/NAPS 0.55 0.48 0.56 0.85 1.01 0.83 0.67 -3.23%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 27/11/15 24/11/14 28/11/13 19/11/12 18/11/11 -
Price 2.39 2.25 2.42 3.05 4.22 3.37 2.90 -
P/RPS 2.82 3.10 3.52 4.39 2.80 2.27 2.22 4.06%
P/EPS 13.58 11.13 17.30 15.31 13.06 10.75 11.54 2.74%
EY 7.36 8.98 5.78 6.53 7.66 9.30 8.66 -2.67%
DY 0.00 1.33 1.24 4.92 3.55 4.45 4.14 -
P/NAPS 0.51 0.50 0.58 0.76 0.97 0.83 0.78 -6.83%

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