[AFFIN] QoQ 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- -35.06%
YoY- 22.37%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 537,541 576,811 560,962 509,559 516,498 546,169 486,550 6.85%
PBT 70,595 84,651 108,878 88,847 119,204 53,224 72,716 -1.94%
Tax -13,800 -24,612 -36,451 -26,335 -22,940 -25,510 -20,859 -24.01%
NP 56,795 60,039 72,427 62,512 96,264 27,714 51,857 6.23%
-
NP to SH 56,795 60,039 72,427 62,512 96,264 27,714 51,857 6.23%
-
Tax Rate 19.55% 29.07% 33.48% 29.64% 19.24% 47.93% 28.69% -
Total Cost 480,746 516,772 488,535 447,047 420,234 518,455 434,693 6.92%
-
Net Worth 4,118,721 3,702,619 3,634,101 3,554,109 3,440,661 3,325,680 3,243,631 17.21%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 43,354 25,712 - - 37,263 24,634 - -
Div Payout % 76.34% 42.83% - - 38.71% 88.89% - -
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 4,118,721 3,702,619 3,634,101 3,554,109 3,440,661 3,325,680 3,243,631 17.21%
NOSH 1,445,165 1,285,631 1,275,123 1,260,322 1,242,116 1,231,733 1,223,042 11.73%
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 10.57% 10.41% 12.91% 12.27% 18.64% 5.07% 10.66% -
ROE 1.38% 1.62% 1.99% 1.76% 2.80% 0.83% 1.60% -
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 37.20 44.87 43.99 40.43 41.58 44.34 39.78 -4.36%
EPS 3.93 4.67 5.68 4.96 7.75 2.25 4.24 -4.92%
DPS 3.00 2.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 2.85 2.88 2.85 2.82 2.77 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 22.38 24.01 23.35 21.21 21.50 22.74 20.25 6.87%
EPS 2.36 2.50 3.01 2.60 4.01 1.15 2.16 6.06%
DPS 1.80 1.07 0.00 0.00 1.55 1.03 0.00 -
NAPS 1.7145 1.5413 1.5128 1.4795 1.4323 1.3844 1.3502 17.21%
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 6.96 5.57 5.66 5.81 4.62 3.88 4.40 35.64%
P/EPS 65.90 53.53 43.84 47.38 24.77 76.44 41.27 36.49%
EY 1.52 1.87 2.28 2.11 4.04 1.31 2.42 -26.59%
DY 1.16 0.80 0.00 0.00 1.56 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 6.02 5.71 5.77 5.52 6.08 4.33 4.20 27.04%
P/EPS 57.00 54.82 44.72 44.96 32.65 85.33 39.39 27.84%
EY 1.75 1.82 2.24 2.22 3.06 1.17 2.54 -21.93%
DY 1.34 0.78 0.00 0.00 1.19 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