[AFFIN] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1.48%
YoY- 3.96%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,819,813 1,525,749 2,971,723 2,655,610 2,272,995 2,008,858 2,115,438 -2.47%
PBT 801,065 854,236 826,652 709,148 637,533 497,160 404,210 12.06%
Tax -202,563 -204,215 -197,710 -201,153 -148,908 -125,317 -111,448 10.46%
NP 598,502 650,021 628,942 507,995 488,625 371,843 292,762 12.65%
-
NP to SH 592,677 650,021 628,942 507,995 488,625 371,843 292,762 12.46%
-
Tax Rate 25.29% 23.91% 23.92% 28.37% 23.36% 25.21% 27.57% -
Total Cost 1,221,311 875,728 2,342,781 2,147,615 1,784,370 1,637,015 1,822,676 -6.45%
-
Net Worth 7,927,229 6,382,132 6,038,321 5,589,588 5,200,045 4,737,710 4,406,366 10.27%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 291,442 224,196 224,195 179,345 134,483 127,036 74,684 25.46%
Div Payout % 49.17% 34.49% 35.65% 35.30% 27.52% 34.16% 25.51% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 7,927,229 6,382,132 6,038,321 5,589,588 5,200,045 4,737,710 4,406,366 10.27%
NOSH 1,942,948 1,494,644 1,494,633 1,494,542 1,494,266 1,494,545 1,493,683 4.47%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 32.89% 42.60% 21.16% 19.13% 21.50% 18.51% 13.84% -
ROE 7.48% 10.19% 10.42% 9.09% 9.40% 7.85% 6.64% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 93.66 102.08 198.83 177.69 152.11 134.41 141.63 -6.65%
EPS 34.52 43.49 42.08 33.99 32.70 24.88 19.60 9.88%
DPS 15.00 15.00 15.00 12.00 9.00 8.50 5.00 20.08%
NAPS 4.08 4.27 4.04 3.74 3.48 3.17 2.95 5.55%
Adjusted Per Share Value based on latest NOSH - 1,494,284
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 75.81 63.56 123.80 110.63 94.69 83.69 88.13 -2.47%
EPS 24.69 27.08 26.20 21.16 20.36 15.49 12.20 12.46%
DPS 12.14 9.34 9.34 7.47 5.60 5.29 3.11 25.46%
NAPS 3.3023 2.6587 2.5155 2.3285 2.1662 1.9736 1.8356 10.27%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.90 4.15 3.44 3.08 3.09 2.52 1.52 -
P/RPS 3.10 4.07 1.73 1.73 2.03 1.87 1.07 19.38%
P/EPS 9.51 9.54 8.17 9.06 9.45 10.13 7.76 3.44%
EY 10.52 10.48 12.23 11.04 10.58 9.87 12.89 -3.32%
DY 5.17 3.61 4.36 3.90 2.91 3.37 3.29 7.82%
P/NAPS 0.71 0.97 0.85 0.82 0.89 0.79 0.52 5.32%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 21/02/13 20/02/12 24/02/11 25/02/10 24/02/09 -
Price 2.94 4.10 3.25 3.15 3.28 2.64 1.28 -
P/RPS 3.14 4.02 1.63 1.77 2.16 1.96 0.90 23.14%
P/EPS 9.64 9.43 7.72 9.27 10.03 10.61 6.53 6.70%
EY 10.38 10.61 12.95 10.79 9.97 9.42 15.31 -6.26%
DY 5.10 3.66 4.62 3.81 2.74 3.22 3.91 4.52%
P/NAPS 0.72 0.96 0.80 0.84 0.94 0.83 0.43 8.96%

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