[AFFIN] YoY Cumulative 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- 98.07%
YoY- 17.22%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,447,152 1,273,270 1,054,630 989,582 1,086,233 1,070,521 925,362 7.73%
PBT 409,424 318,244 331,634 243,176 213,473 197,725 141,983 19.28%
Tax -102,571 -77,990 -84,596 -61,771 -58,713 -62,786 -39,043 17.44%
NP 306,853 240,254 247,038 181,405 154,760 134,939 102,940 19.94%
-
NP to SH 306,853 240,254 247,038 181,405 154,760 134,939 102,940 19.94%
-
Tax Rate 25.05% 24.51% 25.51% 25.40% 27.50% 31.75% 27.50% -
Total Cost 1,140,299 1,033,016 807,592 808,177 931,473 935,582 822,422 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 5.21% 4.42% 4.89% 3.94% 3.57% 3.73% 3.19% -
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 96.82 85.22 70.57 66.22 72.72 84.41 75.96 4.12%
EPS 20.53 16.08 16.53 12.14 10.36 10.64 8.45 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 60.24 53.00 43.90 41.19 45.22 44.56 38.52 7.73%
EPS 12.77 10.00 10.28 7.55 6.44 5.62 4.29 19.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4514 2.2639 2.1028 1.9159 1.8033 1.5046 1.3449 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 3.44 3.91 4.27 2.55 2.57 2.95 2.30 6.93%
P/EPS 16.22 20.71 18.21 13.92 18.05 23.40 20.71 -3.98%
EY 6.17 4.83 5.49 7.18 5.54 4.27 4.83 4.16%
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 3.67 3.67 4.32 2.79 2.61 3.01 2.20 8.89%
P/EPS 17.29 19.47 18.45 15.24 18.34 23.87 19.76 -2.19%
EY 5.78 5.14 5.42 6.56 5.45 4.19 5.06 2.23%
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