[AFFIN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.07%
YoY- -9.15%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/03/12 31/03/11 CAGR
Revenue 1,707,684 1,714,696 1,484,384 2,931,048 2,890,688 2,869,084 2,499,100 -7.32%
PBT 610,908 194,188 742,616 814,100 855,776 855,776 561,208 1.70%
Tax -139,696 -54,932 -171,704 -210,764 -191,676 -191,676 -136,940 0.39%
NP 471,212 139,256 570,912 603,336 664,100 664,100 424,268 2.11%
-
NP to SH 462,264 120,340 570,912 603,336 664,100 664,100 424,268 1.72%
-
Tax Rate 22.87% 28.29% 23.12% 25.89% 22.40% 22.40% 24.40% -
Total Cost 1,236,472 1,575,440 913,472 2,327,712 2,226,588 2,204,984 2,074,832 -9.82%
-
Net Worth 8,510,114 8,043,806 6,531,113 6,188,827 5,753,341 0 5,288,410 9.97%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/03/12 31/03/11 CAGR
Net Worth 8,510,114 8,043,806 6,531,113 6,188,827 5,753,341 0 5,288,410 9.97%
NOSH 1,942,948 1,942,948 1,494,534 1,494,886 1,494,374 1,494,374 1,493,901 5.39%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/03/12 31/03/11 CAGR
NP Margin 27.59% 8.12% 38.46% 20.58% 22.97% 23.15% 16.98% -
ROE 5.43% 1.50% 8.74% 9.75% 11.54% 0.00% 8.02% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/03/12 31/03/11 CAGR
RPS 87.89 88.25 99.32 196.07 193.44 191.99 167.29 -12.06%
EPS 23.80 6.20 38.20 40.36 44.44 44.44 28.40 -3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.38 4.14 4.37 4.14 3.85 0.00 3.54 4.34%
Adjusted Per Share Value based on latest NOSH - 1,494,886
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/03/12 31/03/11 CAGR
RPS 71.14 71.43 61.84 122.10 120.42 119.52 104.11 -7.32%
EPS 19.26 5.01 23.78 25.13 27.67 27.67 17.67 1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5452 3.3509 2.7207 2.5782 2.3967 0.00 2.2031 9.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/03/12 31/03/11 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/03/12 31/03/11 -
Price 2.34 2.95 3.87 3.41 3.03 3.03 3.50 -
P/RPS 2.66 3.34 3.90 1.74 1.57 1.58 2.09 4.93%
P/EPS 9.84 47.63 10.13 8.45 6.82 6.82 12.32 -4.39%
EY 10.17 2.10 9.87 11.84 14.67 14.67 8.11 4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.89 0.82 0.79 0.00 0.99 -11.73%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/03/12 31/03/11 CAGR
Date 24/05/16 20/05/15 19/05/14 20/05/13 25/05/12 - 24/05/11 -
Price 2.23 2.90 3.68 4.51 3.01 0.00 3.50 -
P/RPS 2.54 3.29 3.71 2.30 1.56 0.00 2.09 3.97%
P/EPS 9.37 46.82 9.63 11.17 6.77 0.00 12.32 -5.32%
EY 10.67 2.14 10.38 8.95 14.76 0.00 8.11 5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.84 1.09 0.78 0.00 0.99 -12.41%

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