[AFFIN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 75.24%
YoY- -19.35%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 428,674 1,819,813 1,338,760 838,173 371,096 1,525,749 2,253,973 -66.96%
PBT 48,547 801,065 520,029 340,676 185,654 854,236 634,819 -82.01%
Tax -13,733 -202,563 -131,391 -87,960 -42,926 -204,215 -151,713 -79.86%
NP 34,814 598,502 388,638 252,716 142,728 650,021 483,106 -82.71%
-
NP to SH 30,085 592,677 384,067 250,115 142,728 650,021 483,106 -84.31%
-
Tax Rate 28.29% 25.29% 25.27% 25.82% 23.12% 23.91% 23.90% -
Total Cost 393,860 1,221,311 950,122 585,457 228,368 875,728 1,770,867 -63.32%
-
Net Worth 8,043,806 7,927,229 7,713,310 5,979,271 6,531,113 6,382,132 6,487,252 15.43%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 291,442 289,249 - - 224,196 224,213 -
Div Payout % - 49.17% 75.31% - - 34.49% 46.41% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 8,043,806 7,927,229 7,713,310 5,979,271 6,531,113 6,382,132 6,487,252 15.43%
NOSH 1,942,948 1,942,948 1,942,948 1,494,817 1,494,534 1,494,644 1,494,758 19.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.12% 32.89% 29.03% 30.15% 38.46% 42.60% 21.43% -
ROE 0.37% 7.48% 4.98% 4.18% 2.19% 10.19% 7.45% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.06 93.66 69.43 56.07 24.83 102.08 150.79 -72.26%
EPS 1.55 34.52 23.41 16.73 9.55 43.49 32.32 -86.82%
DPS 0.00 15.00 15.00 0.00 0.00 15.00 15.00 -
NAPS 4.14 4.08 4.00 4.00 4.37 4.27 4.34 -3.09%
Adjusted Per Share Value based on latest NOSH - 1,495,180
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.86 75.81 55.77 34.92 15.46 63.56 93.90 -66.96%
EPS 1.25 24.69 16.00 10.42 5.95 27.08 20.13 -84.34%
DPS 0.00 12.14 12.05 0.00 0.00 9.34 9.34 -
NAPS 3.3509 3.3023 3.2132 2.4909 2.7207 2.6587 2.7025 15.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.95 2.90 3.40 3.31 3.87 4.15 4.39 -
P/RPS 13.37 3.10 4.90 5.90 15.59 4.07 2.91 176.62%
P/EPS 190.52 9.51 17.07 19.78 40.52 9.54 13.58 482.63%
EY 0.52 10.52 5.86 5.06 2.47 10.48 7.36 -82.93%
DY 0.00 5.17 4.41 0.00 0.00 3.61 3.42 -
P/NAPS 0.71 0.71 0.85 0.83 0.89 0.97 1.01 -20.95%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 26/02/15 24/11/14 15/08/14 19/05/14 26/02/14 28/11/13 -
Price 2.90 2.94 3.05 3.43 3.68 4.10 4.22 -
P/RPS 13.14 3.14 4.39 6.12 14.82 4.02 2.80 180.56%
P/EPS 187.29 9.64 15.31 20.50 38.53 9.43 13.06 491.22%
EY 0.53 10.38 6.53 4.88 2.60 10.61 7.66 -83.17%
DY 0.00 5.10 4.92 0.00 0.00 3.66 3.55 -
P/NAPS 0.70 0.72 0.76 0.86 0.84 0.96 0.97 -19.56%

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