[AFFIN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.15%
YoY- 10.95%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,137,150 2,172,466 2,188,648 2,184,873 2,196,442 2,141,042 2,038,236 3.20%
PBT 384,853 426,946 497,656 352,971 376,501 395,450 355,388 5.43%
Tax -106,646 -117,426 -128,076 -101,198 -116,530 -125,572 -105,340 0.82%
NP 278,206 309,520 369,580 251,773 259,970 269,878 250,048 7.35%
-
NP to SH 278,206 309,520 369,580 251,773 259,970 269,878 250,048 7.35%
-
Tax Rate 27.71% 27.50% 25.74% 28.67% 30.95% 31.75% 29.64% -
Total Cost 1,858,944 1,862,946 1,819,068 1,933,100 1,936,472 1,871,164 1,788,188 2.61%
-
Net Worth 4,376,228 4,332,085 4,328,683 3,754,856 3,667,776 3,614,437 3,554,109 14.83%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 99,572 - - 65,874 33,960 - - -
Div Payout % 35.79% - - 26.16% 13.06% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 4,376,228 4,332,085 4,328,683 3,754,856 3,667,776 3,614,437 3,554,109 14.83%
NOSH 1,493,593 1,493,822 1,492,649 1,317,493 1,273,533 1,268,223 1,260,322 11.95%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.02% 14.25% 16.89% 11.52% 11.84% 12.60% 12.27% -
ROE 6.36% 7.14% 8.54% 6.71% 7.09% 7.47% 7.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 143.09 145.43 146.63 165.84 172.47 168.82 161.72 -7.81%
EPS 18.63 20.72 24.76 19.11 20.41 21.28 19.84 -4.09%
DPS 6.67 0.00 0.00 5.00 2.67 0.00 0.00 -
NAPS 2.93 2.90 2.90 2.85 2.88 2.85 2.82 2.57%
Adjusted Per Share Value based on latest NOSH - 1,445,165
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 88.96 90.43 91.11 90.95 91.43 89.13 84.85 3.19%
EPS 11.58 12.88 15.38 10.48 10.82 11.23 10.41 7.33%
DPS 4.14 0.00 0.00 2.74 1.41 0.00 0.00 -
NAPS 1.8217 1.8033 1.8019 1.5631 1.5268 1.5046 1.4795 14.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.60 1.87 1.99 2.59 2.50 2.49 2.35 -
P/RPS 1.12 1.29 1.36 1.56 1.45 1.47 1.45 -15.77%
P/EPS 8.59 9.03 8.04 13.55 12.25 11.70 11.84 -19.21%
EY 11.64 11.08 12.44 7.38 8.17 8.55 8.44 23.82%
DY 4.17 0.00 0.00 1.93 1.07 0.00 0.00 -
P/NAPS 0.55 0.64 0.69 0.91 0.87 0.87 0.83 -23.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 14/08/08 15/05/08 29/02/08 23/11/07 29/08/07 14/05/07 -
Price 1.27 1.90 2.03 2.24 2.56 2.54 2.23 -
P/RPS 0.89 1.31 1.38 1.35 1.48 1.50 1.38 -25.29%
P/EPS 6.82 9.17 8.20 11.72 12.54 11.94 11.24 -28.26%
EY 14.67 10.91 12.20 8.53 7.97 8.38 8.90 39.41%
DY 5.25 0.00 0.00 2.23 1.04 0.00 0.00 -
P/NAPS 0.43 0.66 0.70 0.79 0.89 0.89 0.79 -33.26%

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