[AFFIN] YoY 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- -1.93%
YoY- 44.02%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 729,881 648,495 534,605 490,606 539,071 560,962 486,550 6.98%
PBT 195,480 177,942 154,311 122,911 89,059 108,878 72,716 17.89%
Tax -54,652 -43,755 -42,605 -33,094 -26,694 -36,451 -20,859 17.39%
NP 140,828 134,187 111,706 89,817 62,365 72,427 51,857 18.09%
-
NP to SH 140,828 134,187 111,706 89,817 62,365 72,427 51,857 18.09%
-
Tax Rate 27.96% 24.59% 27.61% 26.93% 29.97% 33.48% 28.69% -
Total Cost 589,053 514,308 422,899 400,789 476,706 488,535 434,693 5.19%
-
Net Worth 5,890,258 5,439,206 5,047,677 4,602,934 4,337,134 3,634,101 3,243,631 10.44%
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 5,890,258 5,439,206 5,047,677 4,602,934 4,337,134 3,634,101 3,243,631 10.44%
NOSH 1,494,989 1,494,287 1,493,395 1,494,459 1,495,563 1,275,123 1,223,042 3.39%
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 19.29% 20.69% 20.90% 18.31% 11.57% 12.91% 10.66% -
ROE 2.39% 2.47% 2.21% 1.95% 1.44% 1.99% 1.60% -
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 48.82 43.40 35.80 32.83 36.04 43.99 39.78 3.46%
EPS 9.42 8.98 7.48 6.01 4.17 5.68 4.24 14.21%
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 30.41 27.02 22.27 20.44 22.46 23.37 20.27 6.98%
EPS 5.87 5.59 4.65 3.74 2.60 3.02 2.16 18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4538 2.2659 2.1028 1.9175 1.8068 1.5139 1.3512 10.44%
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 6.82 7.67 8.41 5.15 5.19 5.66 4.40 7.57%
P/EPS 35.35 37.08 40.24 28.12 44.84 43.84 41.27 -2.54%
EY 2.83 2.70 2.49 3.56 2.23 2.28 2.42 2.64%
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 7.27 7.21 8.52 5.64 5.27 5.77 4.20 9.56%
P/EPS 37.69 34.86 40.78 30.78 45.56 44.72 39.39 -0.73%
EY 2.65 2.87 2.45 3.25 2.19 2.24 2.54 0.70%
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