[AFFIN] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.62%
YoY- 13.12%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 371,096 381,333 764,093 757,118 732,762 756,191 768,380 -38.47%
PBT 185,654 219,417 221,563 209,948 203,525 212,198 211,906 -8.44%
Tax -42,926 -52,502 -48,596 -50,643 -52,691 -51,817 -50,198 -9.91%
NP 142,728 166,915 172,967 159,305 150,834 160,381 161,708 -7.99%
-
NP to SH 142,728 166,915 172,967 159,305 150,834 160,381 161,708 -7.99%
-
Tax Rate 23.12% 23.93% 21.93% 24.12% 25.89% 24.42% 23.69% -
Total Cost 228,368 214,418 591,126 597,813 581,928 595,810 606,672 -47.89%
-
Net Worth 6,531,113 6,380,725 6,488,131 6,321,389 6,188,827 6,038,576 6,052,841 5.20%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 224,244 - - - 224,179 -
Div Payout % - - 129.65% - - - 138.63% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 6,531,113 6,380,725 6,488,131 6,321,389 6,188,827 6,038,576 6,052,841 5.20%
NOSH 1,494,534 1,494,315 1,494,961 1,494,418 1,494,886 1,494,697 1,494,528 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 38.46% 43.77% 22.64% 21.04% 20.58% 21.21% 21.05% -
ROE 2.19% 2.62% 2.67% 2.52% 2.44% 2.66% 2.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 24.83 25.52 51.11 50.66 49.02 50.59 51.41 -38.46%
EPS 9.55 11.17 11.57 10.66 10.09 10.73 10.82 -7.99%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 4.37 4.27 4.34 4.23 4.14 4.04 4.05 5.20%
Adjusted Per Share Value based on latest NOSH - 1,494,418
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.45 15.87 31.81 31.52 30.50 31.48 31.99 -38.47%
EPS 5.94 6.95 7.20 6.63 6.28 6.68 6.73 -7.99%
DPS 0.00 0.00 9.33 0.00 0.00 0.00 9.33 -
NAPS 2.7187 2.6561 2.7008 2.6314 2.5763 2.5137 2.5196 5.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.87 4.15 4.39 4.36 3.41 3.44 3.37 -
P/RPS 15.59 16.26 8.59 8.61 6.96 6.80 6.55 78.36%
P/EPS 40.52 37.15 37.94 40.90 33.80 32.06 31.15 19.18%
EY 2.47 2.69 2.64 2.44 2.96 3.12 3.21 -16.04%
DY 0.00 0.00 3.42 0.00 0.00 0.00 4.45 -
P/NAPS 0.89 0.97 1.01 1.03 0.82 0.85 0.83 4.76%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 26/02/14 28/11/13 19/08/13 20/05/13 21/02/13 19/11/12 -
Price 3.68 4.10 4.22 4.23 4.51 3.25 3.37 -
P/RPS 14.82 16.07 8.26 8.35 9.20 6.42 6.55 72.43%
P/EPS 38.53 36.71 36.47 39.68 44.70 30.29 31.15 15.24%
EY 2.60 2.72 2.74 2.52 2.24 3.30 3.21 -13.11%
DY 0.00 0.00 3.55 0.00 0.00 0.00 4.45 -
P/NAPS 0.84 0.96 0.97 1.00 1.09 0.80 0.83 0.80%

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