[AFFIN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.49%
YoY- 49.23%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,652,451 1,498,449 1,602,863 1,647,332 1,471,531 1,342,011 1,364,500 3.24%
PBT 480,831 383,158 288,640 282,376 195,207 341,154 265,177 10.42%
Tax -118,778 -95,485 -79,985 -87,398 -64,553 -151,456 -129,527 -1.43%
NP 362,053 287,673 208,655 194,978 130,654 189,698 135,650 17.76%
-
NP to SH 362,053 287,673 208,655 194,978 130,654 173,894 135,650 17.76%
-
Tax Rate 24.70% 24.92% 27.71% 30.95% 33.07% 44.40% 48.85% -
Total Cost 1,290,398 1,210,776 1,394,208 1,452,354 1,340,877 1,152,313 1,228,850 0.81%
-
Net Worth 5,170,051 4,722,320 4,376,228 3,667,776 3,303,050 2,143,770 1,670,091 20.71%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 134,481 127,024 74,679 25,470 24,467 - - -
Div Payout % 37.14% 44.16% 35.79% 13.06% 18.73% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 5,170,051 4,722,320 4,376,228 3,667,776 3,303,050 2,143,770 1,670,091 20.71%
NOSH 1,494,234 1,494,405 1,493,593 1,273,533 1,223,352 1,190,785 1,008,631 6.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.91% 19.20% 13.02% 11.84% 8.88% 14.14% 9.94% -
ROE 7.00% 6.09% 4.77% 5.32% 3.96% 8.11% 8.12% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 110.59 100.27 107.32 129.35 120.29 112.70 135.28 -3.30%
EPS 24.23 19.25 13.97 15.31 10.68 14.61 13.45 10.30%
DPS 9.00 8.50 5.00 2.00 2.00 0.00 0.00 -
NAPS 3.46 3.16 2.93 2.88 2.70 1.8003 1.6558 13.06%
Adjusted Per Share Value based on latest NOSH - 1,285,631
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 68.79 62.38 66.72 68.57 61.26 55.86 56.80 3.24%
EPS 15.07 11.98 8.69 8.12 5.44 7.24 5.65 17.75%
DPS 5.60 5.29 3.11 1.06 1.02 0.00 0.00 -
NAPS 2.1522 1.9658 1.8217 1.5268 1.375 0.8924 0.6952 20.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.12 1.95 1.60 2.50 1.72 1.69 1.60 -
P/RPS 2.82 1.94 1.49 1.93 1.43 1.50 1.18 15.61%
P/EPS 12.88 10.13 11.45 16.33 16.10 11.57 11.90 1.32%
EY 7.77 9.87 8.73 6.12 6.21 8.64 8.41 -1.30%
DY 2.88 4.36 3.13 0.80 1.16 0.00 0.00 -
P/NAPS 0.90 0.62 0.55 0.87 0.64 0.94 0.97 -1.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 18/11/08 23/11/07 23/11/06 25/11/05 26/11/04 -
Price 3.17 2.38 1.27 2.56 1.92 1.56 1.64 -
P/RPS 2.87 2.37 1.18 1.98 1.60 1.38 1.21 15.47%
P/EPS 13.08 12.36 9.09 16.72 17.98 10.68 12.19 1.18%
EY 7.64 8.09 11.00 5.98 5.56 9.36 8.20 -1.17%
DY 2.84 3.57 3.94 0.78 1.04 0.00 0.00 -
P/NAPS 0.92 0.75 0.43 0.89 0.71 0.87 0.99 -1.21%

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