[AFFIN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -0.97%
YoY- 17.22%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,080,100 2,008,858 1,997,932 1,979,164 1,995,904 2,115,438 2,137,150 -1.78%
PBT 709,292 497,160 510,877 486,352 481,060 404,210 384,853 50.37%
Tax -167,964 -125,317 -127,313 -123,542 -114,708 -111,448 -106,646 35.40%
NP 541,328 371,843 383,564 362,810 366,352 292,762 278,206 55.92%
-
NP to SH 541,328 371,843 383,564 362,810 366,352 292,762 278,206 55.92%
-
Tax Rate 23.68% 25.21% 24.92% 25.40% 23.84% 27.57% 27.71% -
Total Cost 1,538,772 1,637,015 1,614,368 1,616,354 1,629,552 1,822,676 1,858,944 -11.85%
-
Net Worth 4,929,310 4,737,710 4,722,320 4,602,367 4,512,165 4,406,366 4,376,228 8.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 127,036 169,365 - - 74,684 99,572 -
Div Payout % - 34.16% 44.16% - - 25.51% 35.79% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 4,929,310 4,737,710 4,722,320 4,602,367 4,512,165 4,406,366 4,376,228 8.26%
NOSH 1,493,730 1,494,545 1,494,405 1,494,275 1,494,094 1,493,683 1,493,593 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 26.02% 18.51% 19.20% 18.33% 18.36% 13.84% 13.02% -
ROE 10.98% 7.85% 8.12% 7.88% 8.12% 6.64% 6.36% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 139.26 134.41 133.69 132.45 133.59 141.63 143.09 -1.79%
EPS 36.24 24.88 25.67 24.28 24.52 19.60 18.63 55.89%
DPS 0.00 8.50 11.33 0.00 0.00 5.00 6.67 -
NAPS 3.30 3.17 3.16 3.08 3.02 2.95 2.93 8.25%
Adjusted Per Share Value based on latest NOSH - 1,494,459
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 86.65 83.69 83.23 82.45 83.15 88.13 89.03 -1.79%
EPS 22.55 15.49 15.98 15.11 15.26 12.20 11.59 55.91%
DPS 0.00 5.29 7.06 0.00 0.00 3.11 4.15 -
NAPS 2.0535 1.9736 1.9672 1.9173 1.8797 1.8356 1.8231 8.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.90 2.52 1.95 1.69 1.37 1.52 1.60 -
P/RPS 2.08 1.87 1.46 1.28 1.03 1.07 1.12 51.14%
P/EPS 8.00 10.13 7.60 6.96 5.59 7.76 8.59 -4.63%
EY 12.50 9.87 13.16 14.37 17.90 12.89 11.64 4.87%
DY 0.00 3.37 5.81 0.00 0.00 3.29 4.17 -
P/NAPS 0.88 0.79 0.62 0.55 0.45 0.52 0.55 36.83%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 20/11/09 20/08/09 15/05/09 24/02/09 18/11/08 -
Price 2.90 2.64 2.38 1.85 1.66 1.28 1.27 -
P/RPS 2.08 1.96 1.78 1.40 1.24 0.90 0.89 76.20%
P/EPS 8.00 10.61 9.27 7.62 6.77 6.53 6.82 11.23%
EY 12.50 9.42 10.78 13.12 14.77 15.31 14.67 -10.13%
DY 0.00 3.22 4.76 0.00 0.00 3.91 5.25 -
P/NAPS 0.88 0.83 0.75 0.60 0.55 0.43 0.43 61.26%

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