[AFFIN] QoQ 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- 8.89%
YoY- -0.87%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 510,409 508,867 490,606 498,976 512,575 516,630 539,071 -3.56%
PBT 114,002 139,982 122,911 120,265 115,570 75,167 89,059 17.84%
Tax -29,832 -33,714 -33,094 -28,677 -31,463 -21,272 -26,694 7.66%
NP 84,170 106,268 89,817 91,588 84,107 53,895 62,365 22.06%
-
NP to SH 84,170 106,268 89,817 91,588 84,107 53,895 62,365 22.06%
-
Tax Rate 26.17% 24.08% 26.93% 23.84% 27.22% 28.30% 29.97% -
Total Cost 426,239 402,599 400,789 407,388 428,468 462,735 476,706 -7.16%
-
Net Worth 4,739,234 4,723,022 4,602,934 4,512,165 4,407,027 4,374,303 4,337,134 6.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 127,077 127,043 - - 74,695 74,646 - -
Div Payout % 150.98% 119.55% - - 88.81% 138.50% - -
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 4,739,234 4,723,022 4,602,934 4,512,165 4,407,027 4,374,303 4,337,134 6.07%
NOSH 1,495,026 1,494,627 1,494,459 1,494,094 1,493,907 1,492,936 1,495,563 -0.02%
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 16.49% 20.88% 18.31% 18.36% 16.41% 10.43% 11.57% -
ROE 1.78% 2.25% 1.95% 2.03% 1.91% 1.23% 1.44% -
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 34.14 34.05 32.83 33.40 34.31 34.60 36.04 -3.53%
EPS 5.63 7.11 6.01 6.13 5.63 3.61 4.17 22.08%
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 21.25 21.18 20.42 20.77 21.34 21.51 22.44 -3.55%
EPS 3.50 4.42 3.74 3.81 3.50 2.24 2.60 21.85%
DPS 5.29 5.29 0.00 0.00 3.11 3.11 0.00 -
NAPS 1.9728 1.9661 1.9161 1.8783 1.8345 1.8209 1.8054 6.07%
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 7.38 5.73 5.15 4.10 4.43 4.62 5.19 26.37%
P/EPS 44.76 27.43 28.12 22.35 27.00 44.32 44.84 -0.11%
EY 2.23 3.65 3.56 4.47 3.70 2.26 2.23 0.00%
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 7.73 6.99 5.64 4.97 3.73 3.67 5.27 29.00%
P/EPS 46.89 33.47 30.78 27.08 22.74 35.18 45.56 1.93%
EY 2.13 2.99 3.25 3.69 4.40 2.84 2.19 -1.82%
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