[AFFIN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 46.79%
YoY- 47.8%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,115,438 2,137,150 2,172,466 2,188,648 2,184,873 2,196,442 2,141,042 -0.79%
PBT 404,210 384,853 426,946 497,656 352,971 376,501 395,450 1.46%
Tax -111,448 -106,646 -117,426 -128,076 -101,198 -116,530 -125,572 -7.61%
NP 292,762 278,206 309,520 369,580 251,773 259,970 269,878 5.54%
-
NP to SH 292,762 278,206 309,520 369,580 251,773 259,970 269,878 5.54%
-
Tax Rate 27.57% 27.71% 27.50% 25.74% 28.67% 30.95% 31.75% -
Total Cost 1,822,676 1,858,944 1,862,946 1,819,068 1,933,100 1,936,472 1,871,164 -1.72%
-
Net Worth 4,406,366 4,376,228 4,332,085 4,328,683 3,754,856 3,667,776 3,614,437 14.05%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 74,684 99,572 - - 65,874 33,960 - -
Div Payout % 25.51% 35.79% - - 26.16% 13.06% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 4,406,366 4,376,228 4,332,085 4,328,683 3,754,856 3,667,776 3,614,437 14.05%
NOSH 1,493,683 1,493,593 1,493,822 1,492,649 1,317,493 1,273,533 1,268,223 11.47%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.84% 13.02% 14.25% 16.89% 11.52% 11.84% 12.60% -
ROE 6.64% 6.36% 7.14% 8.54% 6.71% 7.09% 7.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 141.63 143.09 145.43 146.63 165.84 172.47 168.82 -11.00%
EPS 19.60 18.63 20.72 24.76 19.11 20.41 21.28 -5.31%
DPS 5.00 6.67 0.00 0.00 5.00 2.67 0.00 -
NAPS 2.95 2.93 2.90 2.90 2.85 2.88 2.85 2.31%
Adjusted Per Share Value based on latest NOSH - 1,492,649
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 88.13 89.03 90.50 91.18 91.02 91.50 89.19 -0.79%
EPS 12.20 11.59 12.89 15.40 10.49 10.83 11.24 5.58%
DPS 3.11 4.15 0.00 0.00 2.74 1.41 0.00 -
NAPS 1.8356 1.8231 1.8047 1.8033 1.5642 1.5279 1.5057 14.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.52 1.60 1.87 1.99 2.59 2.50 2.49 -
P/RPS 1.07 1.12 1.29 1.36 1.56 1.45 1.47 -19.00%
P/EPS 7.76 8.59 9.03 8.04 13.55 12.25 11.70 -23.85%
EY 12.89 11.64 11.08 12.44 7.38 8.17 8.55 31.31%
DY 3.29 4.17 0.00 0.00 1.93 1.07 0.00 -
P/NAPS 0.52 0.55 0.64 0.69 0.91 0.87 0.87 -28.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 18/11/08 14/08/08 15/05/08 29/02/08 23/11/07 29/08/07 -
Price 1.28 1.27 1.90 2.03 2.24 2.56 2.54 -
P/RPS 0.90 0.89 1.31 1.38 1.35 1.48 1.50 -28.75%
P/EPS 6.53 6.82 9.17 8.20 11.72 12.54 11.94 -33.00%
EY 15.31 14.67 10.91 12.20 8.53 7.97 8.38 49.17%
DY 3.91 5.25 0.00 0.00 2.23 1.04 0.00 -
P/NAPS 0.43 0.43 0.66 0.70 0.79 0.89 0.89 -38.29%

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