[AFFIN] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 82.54%
YoY- 36.18%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,489,880 1,447,152 1,273,270 1,054,630 989,582 1,086,233 1,070,521 5.65%
PBT 413,256 409,424 318,244 331,634 243,176 213,473 197,725 13.06%
Tax -103,117 -102,571 -77,990 -84,596 -61,771 -58,713 -62,786 8.61%
NP 310,139 306,853 240,254 247,038 181,405 154,760 134,939 14.86%
-
NP to SH 310,139 306,853 240,254 247,038 181,405 154,760 134,939 14.86%
-
Tax Rate 24.95% 25.05% 24.51% 25.51% 25.40% 27.50% 31.75% -
Total Cost 1,179,741 1,140,299 1,033,016 807,592 808,177 931,473 935,582 3.93%
-
Net Worth 6,322,351 5,888,946 5,438,585 5,051,351 4,602,367 4,332,085 3,614,437 9.75%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 6,322,351 5,888,946 5,438,585 5,051,351 4,602,367 4,332,085 3,614,437 9.75%
NOSH 1,494,645 1,494,656 1,494,116 1,494,482 1,494,275 1,493,822 1,268,223 2.77%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.82% 21.20% 18.87% 23.42% 18.33% 14.25% 12.60% -
ROE 4.91% 5.21% 4.42% 4.89% 3.94% 3.57% 3.73% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 99.68 96.82 85.22 70.57 66.22 72.72 84.41 2.80%
EPS 20.75 20.53 16.08 16.53 12.14 10.36 10.64 11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.23 3.94 3.64 3.38 3.08 2.90 2.85 6.79%
Adjusted Per Share Value based on latest NOSH - 1,493,395
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.02 60.24 53.00 43.90 41.19 45.22 44.56 5.65%
EPS 12.91 12.77 10.00 10.28 7.55 6.44 5.62 14.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6318 2.4514 2.2639 2.1028 1.9159 1.8033 1.5046 9.75%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.36 3.33 3.33 3.01 1.69 1.87 2.49 -
P/RPS 4.37 3.44 3.91 4.27 2.55 2.57 2.95 6.76%
P/EPS 21.01 16.22 20.71 18.21 13.92 18.05 23.40 -1.77%
EY 4.76 6.17 4.83 5.49 7.18 5.54 4.27 1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.85 0.91 0.89 0.55 0.64 0.87 2.85%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 17/08/12 15/08/11 20/08/10 20/08/09 14/08/08 29/08/07 -
Price 4.23 3.55 3.13 3.05 1.85 1.90 2.54 -
P/RPS 4.24 3.67 3.67 4.32 2.79 2.61 3.01 5.87%
P/EPS 20.39 17.29 19.47 18.45 15.24 18.34 23.87 -2.58%
EY 4.91 5.78 5.14 5.42 6.56 5.45 4.19 2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 0.86 0.90 0.60 0.66 0.89 1.95%

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