[AFFIN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.72%
YoY- -0.87%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,008,858 1,498,449 989,582 498,976 2,115,438 1,602,863 1,086,233 50.49%
PBT 497,160 383,158 243,176 120,265 404,210 288,640 213,473 75.42%
Tax -125,317 -95,485 -61,771 -28,677 -111,448 -79,985 -58,713 65.54%
NP 371,843 287,673 181,405 91,588 292,762 208,655 154,760 79.10%
-
NP to SH 371,843 287,673 181,405 91,588 292,762 208,655 154,760 79.10%
-
Tax Rate 25.21% 24.92% 25.40% 23.84% 27.57% 27.71% 27.50% -
Total Cost 1,637,015 1,210,776 808,177 407,388 1,822,676 1,394,208 931,473 45.48%
-
Net Worth 4,737,710 4,722,320 4,602,367 4,512,165 4,406,366 4,376,228 4,332,085 6.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 127,036 127,024 - - 74,684 74,679 - -
Div Payout % 34.16% 44.16% - - 25.51% 35.79% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,737,710 4,722,320 4,602,367 4,512,165 4,406,366 4,376,228 4,332,085 6.13%
NOSH 1,494,545 1,494,405 1,494,275 1,494,094 1,493,683 1,493,593 1,493,822 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.51% 19.20% 18.33% 18.36% 13.84% 13.02% 14.25% -
ROE 7.85% 6.09% 3.94% 2.03% 6.64% 4.77% 3.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 134.41 100.27 66.22 33.40 141.63 107.32 72.72 50.44%
EPS 24.88 19.25 12.14 6.13 19.60 13.97 10.36 79.04%
DPS 8.50 8.50 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.17 3.16 3.08 3.02 2.95 2.93 2.90 6.09%
Adjusted Per Share Value based on latest NOSH - 1,494,094
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 83.62 62.38 41.19 20.77 88.06 66.72 45.22 50.48%
EPS 15.48 11.98 7.55 3.81 12.19 8.69 6.44 79.15%
DPS 5.29 5.29 0.00 0.00 3.11 3.11 0.00 -
NAPS 1.9722 1.9658 1.9159 1.8783 1.8343 1.8217 1.8033 6.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.52 1.95 1.69 1.37 1.52 1.60 1.87 -
P/RPS 1.87 1.94 2.55 4.10 1.07 1.49 2.57 -19.05%
P/EPS 10.13 10.13 13.92 22.35 7.76 11.45 18.05 -31.88%
EY 9.87 9.87 7.18 4.47 12.89 8.73 5.54 46.80%
DY 3.37 4.36 0.00 0.00 3.29 3.13 0.00 -
P/NAPS 0.79 0.62 0.55 0.45 0.52 0.55 0.64 15.02%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 20/08/09 15/05/09 24/02/09 18/11/08 14/08/08 -
Price 2.64 2.38 1.85 1.66 1.28 1.27 1.90 -
P/RPS 1.96 2.37 2.79 4.97 0.90 1.18 2.61 -17.33%
P/EPS 10.61 12.36 15.24 27.08 6.53 9.09 18.34 -30.50%
EY 9.42 8.09 6.56 3.69 15.31 11.00 5.45 43.88%
DY 3.22 3.57 0.00 0.00 3.91 3.94 0.00 -
P/NAPS 0.83 0.75 0.60 0.55 0.43 0.43 0.66 16.45%

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