[AFFIN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 34.96%
YoY- 31.41%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,953,601 1,273,270 624,775 2,272,995 1,652,451 1,054,630 520,025 141.46%
PBT 534,474 318,244 140,302 637,533 480,831 331,634 177,323 108.52%
Tax -159,022 -77,990 -34,235 -148,908 -118,778 -84,596 -41,991 142.76%
NP 375,452 240,254 106,067 488,625 362,053 247,038 135,332 97.31%
-
NP to SH 375,452 240,254 106,067 488,625 362,053 247,038 135,332 97.31%
-
Tax Rate 29.75% 24.51% 24.40% 23.36% 24.70% 25.51% 23.68% -
Total Cost 1,578,149 1,033,016 518,708 1,784,370 1,290,398 807,592 384,693 156.04%
-
Net Worth 5,589,930 5,438,585 5,288,410 5,200,045 5,170,051 5,051,351 4,929,310 8.73%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 179,356 - - 134,483 134,481 - - -
Div Payout % 47.77% - - 27.52% 37.14% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 5,589,930 5,438,585 5,288,410 5,200,045 5,170,051 5,051,351 4,929,310 8.73%
NOSH 1,494,633 1,494,116 1,493,901 1,494,266 1,494,234 1,494,482 1,493,730 0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.22% 18.87% 16.98% 21.50% 21.91% 23.42% 26.02% -
ROE 6.72% 4.42% 2.01% 9.40% 7.00% 4.89% 2.75% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 130.71 85.22 41.82 152.11 110.59 70.57 34.81 141.39%
EPS 25.12 16.08 7.10 32.70 24.23 16.53 9.06 97.23%
DPS 12.00 0.00 0.00 9.00 9.00 0.00 0.00 -
NAPS 3.74 3.64 3.54 3.48 3.46 3.38 3.30 8.69%
Adjusted Per Share Value based on latest NOSH - 1,494,356
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.32 53.00 26.01 94.62 68.79 43.90 21.65 141.44%
EPS 15.63 10.00 4.42 20.34 15.07 10.28 5.63 97.40%
DPS 7.47 0.00 0.00 5.60 5.60 0.00 0.00 -
NAPS 2.3269 2.2639 2.2014 2.1647 2.1522 2.1028 2.052 8.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.49 3.33 3.50 3.09 3.12 3.01 2.90 -
P/RPS 1.91 3.91 8.37 2.03 2.82 4.27 8.33 -62.50%
P/EPS 9.91 20.71 49.30 9.45 12.88 18.21 32.01 -54.20%
EY 10.09 4.83 2.03 10.58 7.77 5.49 3.12 118.53%
DY 4.82 0.00 0.00 2.91 2.88 0.00 0.00 -
P/NAPS 0.67 0.91 0.99 0.89 0.90 0.89 0.88 -16.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 15/08/11 24/05/11 24/02/11 26/11/10 20/08/10 31/05/10 -
Price 2.90 3.13 3.50 3.28 3.17 3.05 2.90 -
P/RPS 2.22 3.67 8.37 2.16 2.87 4.32 8.33 -58.55%
P/EPS 11.54 19.47 49.30 10.03 13.08 18.45 32.01 -49.31%
EY 8.66 5.14 2.03 9.97 7.64 5.42 3.12 97.38%
DY 4.14 0.00 0.00 2.74 2.84 0.00 0.00 -
P/NAPS 0.78 0.86 0.99 0.94 0.92 0.90 0.88 -7.72%

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