[AFFIN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.45%
YoY- 22.37%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,184,873 1,647,332 1,070,521 509,559 1,988,029 1,471,531 925,362 77.03%
PBT 352,971 282,376 197,725 88,847 314,411 195,207 141,983 83.20%
Tax -101,198 -87,398 -62,786 -26,335 -87,493 -64,553 -39,043 88.36%
NP 251,773 194,978 134,939 62,512 226,918 130,654 102,940 81.23%
-
NP to SH 251,773 194,978 134,939 62,512 226,918 130,654 102,940 81.23%
-
Tax Rate 28.67% 30.95% 31.75% 29.64% 27.83% 33.07% 27.50% -
Total Cost 1,933,100 1,452,354 935,582 447,047 1,761,111 1,340,877 822,422 76.50%
-
Net Worth 3,754,856 3,667,776 3,614,437 3,554,109 3,413,593 3,303,050 3,230,854 10.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 65,874 25,470 - - 61,395 24,467 - -
Div Payout % 26.16% 13.06% - - 27.06% 18.73% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,754,856 3,667,776 3,614,437 3,554,109 3,413,593 3,303,050 3,230,854 10.50%
NOSH 1,317,493 1,273,533 1,268,223 1,260,322 1,227,911 1,223,352 1,218,224 5.34%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.52% 11.84% 12.60% 12.27% 11.41% 8.88% 11.12% -
ROE 6.71% 5.32% 3.73% 1.76% 6.65% 3.96% 3.19% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 165.84 129.35 84.41 40.43 161.90 120.29 75.96 68.05%
EPS 19.11 15.31 10.64 4.96 18.48 10.68 8.45 72.03%
DPS 5.00 2.00 0.00 0.00 5.00 2.00 0.00 -
NAPS 2.85 2.88 2.85 2.82 2.78 2.70 2.6521 4.90%
Adjusted Per Share Value based on latest NOSH - 1,260,322
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 91.02 68.62 44.60 21.23 82.82 61.30 38.55 77.03%
EPS 10.49 8.12 5.62 2.60 9.45 5.44 4.29 81.20%
DPS 2.74 1.06 0.00 0.00 2.56 1.02 0.00 -
NAPS 1.5642 1.5279 1.5057 1.4806 1.422 1.376 1.3459 10.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.59 2.50 2.49 2.35 1.92 1.72 1.75 -
P/RPS 1.56 1.93 2.95 5.81 1.19 1.43 2.30 -22.74%
P/EPS 13.55 16.33 23.40 47.38 10.39 16.10 20.71 -24.57%
EY 7.38 6.12 4.27 2.11 9.62 6.21 4.83 32.55%
DY 1.93 0.80 0.00 0.00 2.60 1.16 0.00 -
P/NAPS 0.91 0.87 0.87 0.83 0.69 0.64 0.66 23.80%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 23/11/07 29/08/07 14/05/07 26/02/07 23/11/06 25/08/06 -
Price 2.24 2.56 2.54 2.23 2.53 1.92 1.67 -
P/RPS 1.35 1.98 3.01 5.52 1.56 1.60 2.20 -27.72%
P/EPS 11.72 16.72 23.87 44.96 13.69 17.98 19.76 -29.33%
EY 8.53 5.98 4.19 2.22 7.30 5.56 5.06 41.50%
DY 2.23 0.78 0.00 0.00 1.98 1.04 0.00 -
P/NAPS 0.79 0.89 0.89 0.79 0.91 0.71 0.63 16.23%

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