[AFFIN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.26%
YoY- 27.01%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,652,451 1,054,630 520,025 2,008,858 1,498,449 989,582 498,976 122.01%
PBT 480,831 331,634 177,323 497,160 383,158 243,176 120,265 151.69%
Tax -118,778 -84,596 -41,991 -125,317 -95,485 -61,771 -28,677 157.68%
NP 362,053 247,038 135,332 371,843 287,673 181,405 91,588 149.80%
-
NP to SH 362,053 247,038 135,332 371,843 287,673 181,405 91,588 149.80%
-
Tax Rate 24.70% 25.51% 23.68% 25.21% 24.92% 25.40% 23.84% -
Total Cost 1,290,398 807,592 384,693 1,637,015 1,210,776 808,177 407,388 115.52%
-
Net Worth 5,170,051 5,051,351 4,929,310 4,737,710 4,722,320 4,602,367 4,512,165 9.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 134,481 - - 127,036 127,024 - - -
Div Payout % 37.14% - - 34.16% 44.16% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 5,170,051 5,051,351 4,929,310 4,737,710 4,722,320 4,602,367 4,512,165 9.48%
NOSH 1,494,234 1,494,482 1,493,730 1,494,545 1,494,405 1,494,275 1,494,094 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.91% 23.42% 26.02% 18.51% 19.20% 18.33% 18.36% -
ROE 7.00% 4.89% 2.75% 7.85% 6.09% 3.94% 2.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 110.59 70.57 34.81 134.41 100.27 66.22 33.40 121.98%
EPS 24.23 16.53 9.06 24.88 19.25 12.14 6.13 149.78%
DPS 9.00 0.00 0.00 8.50 8.50 0.00 0.00 -
NAPS 3.46 3.38 3.30 3.17 3.16 3.08 3.02 9.48%
Adjusted Per Share Value based on latest NOSH - 1,495,026
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.84 43.93 21.66 83.69 62.42 41.22 20.79 121.99%
EPS 15.08 10.29 5.64 15.49 11.98 7.56 3.82 149.57%
DPS 5.60 0.00 0.00 5.29 5.29 0.00 0.00 -
NAPS 2.1538 2.1043 2.0535 1.9736 1.9672 1.9173 1.8797 9.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.12 3.01 2.90 2.52 1.95 1.69 1.37 -
P/RPS 2.82 4.27 8.33 1.87 1.94 2.55 4.10 -22.06%
P/EPS 12.88 18.21 32.01 10.13 10.13 13.92 22.35 -30.72%
EY 7.77 5.49 3.12 9.87 9.87 7.18 4.47 44.52%
DY 2.88 0.00 0.00 3.37 4.36 0.00 0.00 -
P/NAPS 0.90 0.89 0.88 0.79 0.62 0.55 0.45 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 20/08/10 31/05/10 25/02/10 20/11/09 20/08/09 15/05/09 -
Price 3.17 3.05 2.90 2.64 2.38 1.85 1.66 -
P/RPS 2.87 4.32 8.33 1.96 2.37 2.79 4.97 -30.63%
P/EPS 13.08 18.45 32.01 10.61 12.36 15.24 27.08 -38.41%
EY 7.64 5.42 3.12 9.42 8.09 6.56 3.69 62.37%
DY 2.84 0.00 0.00 3.22 3.57 0.00 0.00 -
P/NAPS 0.92 0.90 0.88 0.83 0.75 0.60 0.55 40.86%

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