[AFFIN] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -0.97%
YoY- 17.22%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,894,304 2,546,540 2,109,260 1,979,164 2,172,466 2,141,042 1,850,724 7.73%
PBT 818,848 636,488 663,268 486,352 426,946 395,450 283,966 19.28%
Tax -205,142 -155,980 -169,192 -123,542 -117,426 -125,572 -78,086 17.44%
NP 613,706 480,508 494,076 362,810 309,520 269,878 205,880 19.94%
-
NP to SH 613,706 480,508 494,076 362,810 309,520 269,878 205,880 19.94%
-
Tax Rate 25.05% 24.51% 25.51% 25.40% 27.50% 31.75% 27.50% -
Total Cost 2,280,598 2,066,032 1,615,184 1,616,354 1,862,946 1,871,164 1,644,844 5.59%
-
Net Worth 5,888,946 5,438,585 5,051,351 4,602,367 4,332,085 3,614,437 3,230,854 10.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 5,888,946 5,438,585 5,051,351 4,602,367 4,332,085 3,614,437 3,230,854 10.51%
NOSH 1,494,656 1,494,116 1,494,482 1,494,275 1,493,822 1,268,223 1,218,224 3.46%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 21.20% 18.87% 23.42% 18.33% 14.25% 12.60% 11.12% -
ROE 10.42% 8.84% 9.78% 7.88% 7.14% 7.47% 6.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 193.64 170.44 141.14 132.45 145.43 168.82 151.92 4.12%
EPS 41.06 32.16 33.06 24.28 20.72 21.28 16.90 15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.94 3.64 3.38 3.08 2.90 2.85 2.6521 6.81%
Adjusted Per Share Value based on latest NOSH - 1,494,459
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 120.57 106.08 87.87 82.45 90.50 89.19 77.10 7.72%
EPS 25.57 20.02 20.58 15.11 12.89 11.24 8.58 19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4532 2.2656 2.1043 1.9173 1.8047 1.5057 1.3459 10.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.33 3.33 3.01 1.69 1.87 2.49 1.75 -
P/RPS 1.72 1.95 2.13 1.28 1.29 1.47 1.15 6.93%
P/EPS 8.11 10.35 9.10 6.96 9.03 11.70 10.36 -3.99%
EY 12.33 9.66 10.98 14.37 11.08 8.55 9.66 4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 0.89 0.55 0.64 0.87 0.66 4.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 15/08/11 20/08/10 20/08/09 14/08/08 29/08/07 25/08/06 -
Price 3.55 3.13 3.05 1.85 1.90 2.54 1.67 -
P/RPS 1.83 1.84 2.16 1.40 1.31 1.50 1.10 8.84%
P/EPS 8.65 9.73 9.23 7.62 9.17 11.94 9.88 -2.18%
EY 11.57 10.27 10.84 13.12 10.91 8.38 10.12 2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.90 0.60 0.66 0.89 0.63 6.11%

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