[AFFIN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 45.58%
YoY- 47.76%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,272,995 2,203,268 2,109,260 2,080,100 2,008,858 1,997,932 1,979,164 9.63%
PBT 637,533 641,108 663,268 709,292 497,160 510,877 486,352 19.71%
Tax -148,908 -158,370 -169,192 -167,964 -125,317 -127,313 -123,542 13.21%
NP 488,625 482,737 494,076 541,328 371,843 383,564 362,810 21.88%
-
NP to SH 488,625 482,737 494,076 541,328 371,843 383,564 362,810 21.88%
-
Tax Rate 23.36% 24.70% 25.51% 23.68% 25.21% 24.92% 25.40% -
Total Cost 1,784,370 1,720,530 1,615,184 1,538,772 1,637,015 1,614,368 1,616,354 6.79%
-
Net Worth 5,200,045 5,170,051 5,051,351 4,929,310 4,737,710 4,722,320 4,602,367 8.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 134,483 179,308 - - 127,036 169,365 - -
Div Payout % 27.52% 37.14% - - 34.16% 44.16% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 5,200,045 5,170,051 5,051,351 4,929,310 4,737,710 4,722,320 4,602,367 8.45%
NOSH 1,494,266 1,494,234 1,494,482 1,493,730 1,494,545 1,494,405 1,494,275 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.50% 21.91% 23.42% 26.02% 18.51% 19.20% 18.33% -
ROE 9.40% 9.34% 9.78% 10.98% 7.85% 8.12% 7.88% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 152.11 147.45 141.14 139.26 134.41 133.69 132.45 9.63%
EPS 32.70 32.31 33.06 36.24 24.88 25.67 24.28 21.88%
DPS 9.00 12.00 0.00 0.00 8.50 11.33 0.00 -
NAPS 3.48 3.46 3.38 3.30 3.17 3.16 3.08 8.45%
Adjusted Per Share Value based on latest NOSH - 1,493,730
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 94.69 91.78 87.87 86.65 83.69 83.23 82.45 9.63%
EPS 20.36 20.11 20.58 22.55 15.49 15.98 15.11 21.92%
DPS 5.60 7.47 0.00 0.00 5.29 7.06 0.00 -
NAPS 2.1662 2.1538 2.1043 2.0535 1.9736 1.9672 1.9173 8.45%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.09 3.12 3.01 2.90 2.52 1.95 1.69 -
P/RPS 2.03 2.12 2.13 2.08 1.87 1.46 1.28 35.88%
P/EPS 9.45 9.66 9.10 8.00 10.13 7.60 6.96 22.54%
EY 10.58 10.35 10.98 12.50 9.87 13.16 14.37 -18.41%
DY 2.91 3.85 0.00 0.00 3.37 5.81 0.00 -
P/NAPS 0.89 0.90 0.89 0.88 0.79 0.62 0.55 37.71%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 26/11/10 20/08/10 31/05/10 25/02/10 20/11/09 20/08/09 -
Price 3.28 3.17 3.05 2.90 2.64 2.38 1.85 -
P/RPS 2.16 2.15 2.16 2.08 1.96 1.78 1.40 33.41%
P/EPS 10.03 9.81 9.23 8.00 10.61 9.27 7.62 20.04%
EY 9.97 10.19 10.84 12.50 9.42 10.78 13.12 -16.68%
DY 2.74 3.79 0.00 0.00 3.22 4.76 0.00 -
P/NAPS 0.94 0.92 0.90 0.88 0.83 0.75 0.60 34.78%

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