[AFFIN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 40.31%
YoY- 16.28%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,498,449 989,582 498,976 2,115,438 1,602,863 1,086,233 547,162 95.62%
PBT 383,158 243,176 120,265 404,210 288,640 213,473 124,414 111.53%
Tax -95,485 -61,771 -28,677 -111,448 -79,985 -58,713 -32,019 107.04%
NP 287,673 181,405 91,588 292,762 208,655 154,760 92,395 113.07%
-
NP to SH 287,673 181,405 91,588 292,762 208,655 154,760 92,395 113.07%
-
Tax Rate 24.92% 25.40% 23.84% 27.57% 27.71% 27.50% 25.74% -
Total Cost 1,210,776 808,177 407,388 1,822,676 1,394,208 931,473 454,767 91.98%
-
Net Worth 4,722,320 4,602,367 4,512,165 4,406,366 4,376,228 4,332,085 4,328,683 5.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 127,024 - - 74,684 74,679 - - -
Div Payout % 44.16% - - 25.51% 35.79% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,722,320 4,602,367 4,512,165 4,406,366 4,376,228 4,332,085 4,328,683 5.96%
NOSH 1,494,405 1,494,275 1,494,094 1,493,683 1,493,593 1,493,822 1,492,649 0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.20% 18.33% 18.36% 13.84% 13.02% 14.25% 16.89% -
ROE 6.09% 3.94% 2.03% 6.64% 4.77% 3.57% 2.13% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 100.27 66.22 33.40 141.63 107.32 72.72 36.66 95.45%
EPS 19.25 12.14 6.13 19.60 13.97 10.36 6.19 112.90%
DPS 8.50 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.16 3.08 3.02 2.95 2.93 2.90 2.90 5.88%
Adjusted Per Share Value based on latest NOSH - 1,493,907
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 62.38 41.19 20.77 88.06 66.72 45.22 22.78 95.61%
EPS 11.98 7.55 3.81 12.19 8.69 6.44 3.85 112.99%
DPS 5.29 0.00 0.00 3.11 3.11 0.00 0.00 -
NAPS 1.9658 1.9159 1.8783 1.8343 1.8217 1.8033 1.8019 5.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.95 1.69 1.37 1.52 1.60 1.87 1.99 -
P/RPS 1.94 2.55 4.10 1.07 1.49 2.57 5.43 -49.61%
P/EPS 10.13 13.92 22.35 7.76 11.45 18.05 32.15 -53.66%
EY 9.87 7.18 4.47 12.89 8.73 5.54 3.11 115.80%
DY 4.36 0.00 0.00 3.29 3.13 0.00 0.00 -
P/NAPS 0.62 0.55 0.45 0.52 0.55 0.64 0.69 -6.87%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 20/08/09 15/05/09 24/02/09 18/11/08 14/08/08 15/05/08 -
Price 2.38 1.85 1.66 1.28 1.27 1.90 2.03 -
P/RPS 2.37 2.79 4.97 0.90 1.18 2.61 5.54 -43.19%
P/EPS 12.36 15.24 27.08 6.53 9.09 18.34 32.79 -47.78%
EY 8.09 6.56 3.69 15.31 11.00 5.45 3.05 91.50%
DY 3.57 0.00 0.00 3.91 3.94 0.00 0.00 -
P/NAPS 0.75 0.60 0.55 0.43 0.43 0.66 0.70 4.70%

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