[AFFIN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.58%
YoY- 37.87%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,215,532 1,953,601 1,652,451 1,498,449 1,602,863 1,647,332 1,471,531 7.05%
PBT 621,330 534,474 480,831 383,158 288,640 282,376 195,207 21.26%
Tax -152,769 -159,022 -118,778 -95,485 -79,985 -87,398 -64,553 15.42%
NP 468,561 375,452 362,053 287,673 208,655 194,978 130,654 23.69%
-
NP to SH 468,561 375,452 362,053 287,673 208,655 194,978 130,654 23.69%
-
Tax Rate 24.59% 29.75% 24.70% 24.92% 27.71% 30.95% 33.07% -
Total Cost 1,746,971 1,578,149 1,290,398 1,210,776 1,394,208 1,452,354 1,340,877 4.50%
-
Net Worth 6,053,180 5,589,930 5,170,051 4,722,320 4,376,228 3,667,776 3,303,050 10.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 224,191 179,356 134,481 127,024 74,679 25,470 24,467 44.60%
Div Payout % 47.85% 47.77% 37.14% 44.16% 35.79% 13.06% 18.73% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,053,180 5,589,930 5,170,051 4,722,320 4,376,228 3,667,776 3,303,050 10.61%
NOSH 1,494,612 1,494,633 1,494,234 1,494,405 1,493,593 1,273,533 1,223,352 3.39%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.15% 19.22% 21.91% 19.20% 13.02% 11.84% 8.88% -
ROE 7.74% 6.72% 7.00% 6.09% 4.77% 5.32% 3.96% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 148.23 130.71 110.59 100.27 107.32 129.35 120.29 3.53%
EPS 31.35 25.12 24.23 19.25 13.97 15.31 10.68 19.63%
DPS 15.00 12.00 9.00 8.50 5.00 2.00 2.00 39.86%
NAPS 4.05 3.74 3.46 3.16 2.93 2.88 2.70 6.98%
Adjusted Per Share Value based on latest NOSH - 1,494,627
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 92.30 81.38 68.84 62.42 66.77 68.62 61.30 7.05%
EPS 19.52 15.64 15.08 11.98 8.69 8.12 5.44 23.70%
DPS 9.34 7.47 5.60 5.29 3.11 1.06 1.02 44.59%
NAPS 2.5216 2.3287 2.1538 1.9672 1.8231 1.5279 1.376 10.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.37 2.49 3.12 1.95 1.60 2.50 1.72 -
P/RPS 2.27 1.91 2.82 1.94 1.49 1.93 1.43 7.99%
P/EPS 10.75 9.91 12.88 10.13 11.45 16.33 16.10 -6.50%
EY 9.30 10.09 7.77 9.87 8.73 6.12 6.21 6.95%
DY 4.45 4.82 2.88 4.36 3.13 0.80 1.16 25.09%
P/NAPS 0.83 0.67 0.90 0.62 0.55 0.87 0.64 4.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 18/11/11 26/11/10 20/11/09 18/11/08 23/11/07 23/11/06 -
Price 3.37 2.90 3.17 2.38 1.27 2.56 1.92 -
P/RPS 2.27 2.22 2.87 2.37 1.18 1.98 1.60 5.99%
P/EPS 10.75 11.54 13.08 12.36 9.09 16.72 17.98 -8.20%
EY 9.30 8.66 7.64 8.09 11.00 5.98 5.56 8.94%
DY 4.45 4.14 2.84 3.57 3.94 0.78 1.04 27.38%
P/NAPS 0.83 0.78 0.92 0.75 0.43 0.89 0.71 2.63%

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