[AFFIN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.5%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 358,685 464,834 481,053 381,333 756,191 708,270 620,544 -8.72%
PBT 167,312 139,160 281,036 219,417 212,198 174,674 156,702 1.09%
Tax -37,359 -38,421 -71,172 -52,502 -51,817 -42,131 -30,130 3.64%
NP 129,953 100,739 209,864 166,915 160,381 132,543 126,572 0.43%
-
NP to SH 129,953 97,407 208,610 166,915 160,381 132,543 126,572 0.43%
-
Tax Rate 22.33% 27.61% 25.32% 23.93% 24.42% 24.12% 19.23% -
Total Cost 228,732 364,095 271,189 214,418 595,810 575,727 493,972 -12.03%
-
Net Worth 6,683,743 8,276,961 7,927,229 6,380,725 6,038,576 5,588,622 5,200,360 4.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 87,821 97,147 - - - - - -
Div Payout % 67.58% 99.73% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,683,743 8,276,961 7,927,229 6,380,725 6,038,576 5,588,622 5,200,360 4.26%
NOSH 1,942,948 1,942,948 1,942,948 1,494,315 1,494,697 1,494,284 1,494,356 4.46%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 36.23% 21.67% 43.63% 43.77% 21.21% 18.71% 20.40% -
ROE 1.94% 1.18% 2.63% 2.62% 2.66% 2.37% 2.43% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.46 23.92 24.76 25.52 50.59 47.40 41.53 -12.62%
EPS 7.70 5.01 10.74 11.17 10.73 8.87 8.47 -1.57%
DPS 4.52 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 4.26 4.08 4.27 4.04 3.74 3.48 -0.19%
Adjusted Per Share Value based on latest NOSH - 1,494,315
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.93 19.35 20.03 15.87 31.48 29.48 25.83 -8.72%
EPS 5.41 4.05 8.68 6.95 6.68 5.52 5.27 0.43%
DPS 3.66 4.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7823 3.4455 3.2999 2.6561 2.5137 2.3264 2.1648 4.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.39 2.34 2.90 4.15 3.44 3.08 3.09 -
P/RPS 12.95 9.78 11.71 16.26 6.80 6.50 7.44 9.66%
P/EPS 35.73 46.68 27.01 37.15 32.06 34.72 36.48 -0.34%
EY 2.80 2.14 3.70 2.69 3.12 2.88 2.74 0.36%
DY 1.89 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 0.71 0.97 0.85 0.82 0.89 -4.14%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 26/02/14 21/02/13 20/02/12 24/02/11 -
Price 2.49 2.15 2.94 4.10 3.25 3.15 3.28 -
P/RPS 13.49 8.99 11.87 16.07 6.42 6.65 7.90 9.31%
P/EPS 37.23 42.89 27.38 36.71 30.29 35.51 38.72 -0.65%
EY 2.69 2.33 3.65 2.72 3.30 2.82 2.58 0.69%
DY 1.82 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.50 0.72 0.96 0.80 0.84 0.94 -4.34%

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