[AFFIN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.82%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,818,711 1,718,213 3,010,164 2,938,204 2,576,066 2,162,860 2,011,024 -1.66%
PBT 656,285 739,446 847,017 835,274 691,176 594,833 498,728 4.67%
Tax -164,987 -183,893 -203,530 -200,688 -189,152 -148,610 -126,948 4.46%
NP 491,298 555,553 643,487 634,586 502,024 446,223 371,780 4.75%
-
NP to SH 480,472 550,982 643,487 634,586 502,024 446,223 371,780 4.36%
-
Tax Rate 25.14% 24.87% 24.03% 24.03% 27.37% 24.98% 25.45% -
Total Cost 1,327,413 1,162,660 2,366,677 2,303,618 2,074,042 1,716,637 1,639,244 -3.45%
-
Net Worth 8,082,665 7,713,310 6,488,131 6,052,841 5,587,187 5,168,206 4,723,022 9.36%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 58,094 289,249 224,244 224,179 313,760 261,510 201,738 -18.72%
Div Payout % 12.09% 52.50% 34.85% 35.33% 62.50% 58.61% 54.26% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 8,082,665 7,713,310 6,488,131 6,052,841 5,587,187 5,168,206 4,723,022 9.36%
NOSH 1,942,948 1,942,948 1,494,961 1,494,528 1,493,900 1,493,701 1,494,627 4.46%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.01% 32.33% 21.38% 21.60% 19.49% 20.63% 18.49% -
ROE 5.94% 7.14% 9.92% 10.48% 8.99% 8.63% 7.87% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 93.61 89.10 201.35 196.60 172.44 144.80 134.55 -5.86%
EPS 24.73 28.57 43.04 42.46 33.60 29.87 24.87 -0.09%
DPS 2.99 15.00 15.00 15.00 21.00 17.50 13.50 -22.20%
NAPS 4.16 4.00 4.34 4.05 3.74 3.46 3.16 4.68%
Adjusted Per Share Value based on latest NOSH - 1,494,528
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 75.71 71.52 125.31 122.31 107.24 90.03 83.71 -1.65%
EPS 20.00 22.94 26.79 26.42 20.90 18.58 15.48 4.36%
DPS 2.42 12.04 9.33 9.33 13.06 10.89 8.40 -18.72%
NAPS 3.3646 3.2109 2.7008 2.5196 2.3258 2.1514 1.9661 9.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.34 3.40 4.39 3.37 2.49 3.12 1.95 -
P/RPS 2.50 3.82 2.18 1.71 1.44 2.15 1.45 9.49%
P/EPS 9.46 11.90 10.20 7.94 7.41 10.44 7.84 3.17%
EY 10.57 8.40 9.80 12.60 13.50 9.57 12.76 -3.08%
DY 1.28 4.41 3.42 4.45 8.43 5.61 6.92 -24.50%
P/NAPS 0.56 0.85 1.01 0.83 0.67 0.90 0.62 -1.68%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 24/11/14 28/11/13 - 18/11/11 26/11/10 20/11/09 -
Price 2.42 3.05 4.22 0.00 2.90 3.17 2.38 -
P/RPS 2.59 3.42 2.10 0.00 1.68 2.19 1.77 6.54%
P/EPS 9.79 10.67 9.80 0.00 8.63 10.61 9.57 0.37%
EY 10.22 9.37 10.20 0.00 11.59 9.42 10.45 -0.37%
DY 1.24 4.92 3.55 0.00 7.24 5.52 5.67 -22.37%
P/NAPS 0.58 0.76 0.97 0.00 0.78 0.92 0.75 -4.19%

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