[AFFIN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.56%
YoY- 25.86%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,253,973 2,215,532 1,953,601 1,652,451 1,498,449 1,602,863 1,647,332 5.35%
PBT 634,819 621,330 534,474 480,831 383,158 288,640 282,376 14.44%
Tax -151,713 -152,769 -159,022 -118,778 -95,485 -79,985 -87,398 9.61%
NP 483,106 468,561 375,452 362,053 287,673 208,655 194,978 16.30%
-
NP to SH 483,106 468,561 375,452 362,053 287,673 208,655 194,978 16.30%
-
Tax Rate 23.90% 24.59% 29.75% 24.70% 24.92% 27.71% 30.95% -
Total Cost 1,770,867 1,746,971 1,578,149 1,290,398 1,210,776 1,394,208 1,452,354 3.35%
-
Net Worth 6,487,252 6,053,180 5,589,930 5,170,051 4,722,320 4,376,228 3,667,776 9.96%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 224,213 224,191 179,356 134,481 127,024 74,679 25,470 43.64%
Div Payout % 46.41% 47.85% 47.77% 37.14% 44.16% 35.79% 13.06% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 6,487,252 6,053,180 5,589,930 5,170,051 4,722,320 4,376,228 3,667,776 9.96%
NOSH 1,494,758 1,494,612 1,494,633 1,494,234 1,494,405 1,493,593 1,273,533 2.70%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 21.43% 21.15% 19.22% 21.91% 19.20% 13.02% 11.84% -
ROE 7.45% 7.74% 6.72% 7.00% 6.09% 4.77% 5.32% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 150.79 148.23 130.71 110.59 100.27 107.32 129.35 2.58%
EPS 32.32 31.35 25.12 24.23 19.25 13.97 15.31 13.24%
DPS 15.00 15.00 12.00 9.00 8.50 5.00 2.00 39.86%
NAPS 4.34 4.05 3.74 3.46 3.16 2.93 2.88 7.06%
Adjusted Per Share Value based on latest NOSH - 1,493,701
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 93.90 92.30 81.38 68.84 62.42 66.77 68.62 5.36%
EPS 20.13 19.52 15.64 15.08 11.98 8.69 8.12 16.32%
DPS 9.34 9.34 7.47 5.60 5.29 3.11 1.06 43.66%
NAPS 2.7025 2.5216 2.3287 2.1538 1.9672 1.8231 1.5279 9.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.39 3.37 2.49 3.12 1.95 1.60 2.50 -
P/RPS 2.91 2.27 1.91 2.82 1.94 1.49 1.93 7.07%
P/EPS 13.58 10.75 9.91 12.88 10.13 11.45 16.33 -3.02%
EY 7.36 9.30 10.09 7.77 9.87 8.73 6.12 3.11%
DY 3.42 4.45 4.82 2.88 4.36 3.13 0.80 27.36%
P/NAPS 1.01 0.83 0.67 0.90 0.62 0.55 0.87 2.51%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 19/11/12 18/11/11 26/11/10 20/11/09 18/11/08 23/11/07 -
Price 4.22 3.37 2.90 3.17 2.38 1.27 2.56 -
P/RPS 2.80 2.27 2.22 2.87 2.37 1.18 1.98 5.93%
P/EPS 13.06 10.75 11.54 13.08 12.36 9.09 16.72 -4.03%
EY 7.66 9.30 8.66 7.64 8.09 11.00 5.98 4.20%
DY 3.55 4.45 4.14 2.84 3.57 3.94 0.78 28.70%
P/NAPS 0.97 0.83 0.78 0.92 0.75 0.43 0.89 1.44%

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