[AFFIN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -78.04%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,819,813 1,338,760 838,173 371,096 1,525,749 2,253,973 1,489,880 14.22%
PBT 801,065 520,029 340,676 185,654 854,236 634,819 413,256 55.27%
Tax -202,563 -131,391 -87,960 -42,926 -204,215 -151,713 -103,117 56.65%
NP 598,502 388,638 252,716 142,728 650,021 483,106 310,139 54.81%
-
NP to SH 592,677 384,067 250,115 142,728 650,021 483,106 310,139 53.81%
-
Tax Rate 25.29% 25.27% 25.82% 23.12% 23.91% 23.90% 24.95% -
Total Cost 1,221,311 950,122 585,457 228,368 875,728 1,770,867 1,179,741 2.32%
-
Net Worth 7,927,229 7,713,310 5,979,271 6,531,113 6,382,132 6,487,252 6,322,351 16.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 291,442 289,249 - - 224,196 224,213 - -
Div Payout % 49.17% 75.31% - - 34.49% 46.41% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,927,229 7,713,310 5,979,271 6,531,113 6,382,132 6,487,252 6,322,351 16.22%
NOSH 1,942,948 1,942,948 1,494,817 1,494,534 1,494,644 1,494,758 1,494,645 19.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 32.89% 29.03% 30.15% 38.46% 42.60% 21.43% 20.82% -
ROE 7.48% 4.98% 4.18% 2.19% 10.19% 7.45% 4.91% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 93.66 69.43 56.07 24.83 102.08 150.79 99.68 -4.05%
EPS 34.52 23.41 16.73 9.55 43.49 32.32 20.75 40.27%
DPS 15.00 15.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 4.08 4.00 4.00 4.37 4.27 4.34 4.23 -2.37%
Adjusted Per Share Value based on latest NOSH - 1,494,534
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 75.75 55.73 34.89 15.45 63.51 93.83 62.02 14.22%
EPS 24.67 15.99 10.41 5.94 27.06 20.11 12.91 53.80%
DPS 12.13 12.04 0.00 0.00 9.33 9.33 0.00 -
NAPS 3.2999 3.2109 2.489 2.7187 2.6567 2.7005 2.6318 16.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.90 3.40 3.31 3.87 4.15 4.39 4.36 -
P/RPS 3.10 4.90 5.90 15.59 4.07 2.91 4.37 -20.41%
P/EPS 9.51 17.07 19.78 40.52 9.54 13.58 21.01 -40.96%
EY 10.52 5.86 5.06 2.47 10.48 7.36 4.76 69.42%
DY 5.17 4.41 0.00 0.00 3.61 3.42 0.00 -
P/NAPS 0.71 0.85 0.83 0.89 0.97 1.01 1.03 -21.91%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 15/08/14 19/05/14 26/02/14 28/11/13 19/08/13 -
Price 2.94 3.05 3.43 3.68 4.10 4.22 4.23 -
P/RPS 3.14 4.39 6.12 14.82 4.02 2.80 4.24 -18.10%
P/EPS 9.64 15.31 20.50 38.53 9.43 13.06 20.39 -39.22%
EY 10.38 6.53 4.88 2.60 10.61 7.66 4.91 64.49%
DY 5.10 4.92 0.00 0.00 3.66 3.55 0.00 -
P/NAPS 0.72 0.76 0.86 0.84 0.96 0.97 1.00 -19.61%

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