[AFFIN] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -46.56%
YoY- -36.2%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 508,867 516,630 576,811 546,169 447,847 434,074 456,709 1.81%
PBT 139,982 75,167 84,651 53,224 107,844 87,280 55,991 16.48%
Tax -33,714 -21,272 -24,612 -25,510 -61,665 -41,514 -28,822 2.64%
NP 106,268 53,895 60,039 27,714 46,179 45,766 27,169 25.49%
-
NP to SH 106,268 53,895 60,039 27,714 43,437 45,766 27,169 25.49%
-
Tax Rate 24.08% 28.30% 29.07% 47.93% 57.18% 47.56% 51.48% -
Total Cost 402,599 462,735 516,772 518,455 401,668 388,308 429,540 -1.07%
-
Net Worth 4,723,022 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 989,719 29.72%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 127,043 74,646 25,712 24,634 - - - -
Div Payout % 119.55% 138.50% 42.83% 88.89% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 4,723,022 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 989,719 29.72%
NOSH 1,494,627 1,492,936 1,285,631 1,231,733 1,209,093 1,017,592 989,719 7.10%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 20.88% 10.43% 10.41% 5.07% 10.31% 10.54% 5.95% -
ROE 2.25% 1.23% 1.62% 0.83% 2.00% 2.72% 2.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 34.05 34.60 44.87 44.34 37.04 42.66 46.15 -4.93%
EPS 7.11 3.61 4.67 2.25 3.60 4.50 2.74 17.20%
DPS 8.50 5.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 3.16 2.93 2.88 2.70 1.8003 1.6558 1.00 21.11%
Adjusted Per Share Value based on latest NOSH - 1,231,733
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 21.18 21.51 24.01 22.74 18.64 18.07 19.01 1.81%
EPS 4.42 2.24 2.50 1.15 1.81 1.91 1.13 25.49%
DPS 5.29 3.11 1.07 1.03 0.00 0.00 0.00 -
NAPS 1.9661 1.8209 1.5413 1.3844 0.9061 0.7014 0.412 29.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.95 1.60 2.50 1.72 1.69 1.60 1.10 -
P/RPS 5.73 4.62 5.57 3.88 4.56 3.75 2.38 15.75%
P/EPS 27.43 44.32 53.53 76.44 47.04 35.58 40.07 -6.11%
EY 3.65 2.26 1.87 1.31 2.13 2.81 2.50 6.50%
DY 4.36 3.13 0.80 1.16 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.87 0.64 0.94 0.97 1.10 -9.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 18/11/08 23/11/07 23/11/06 25/11/05 26/11/04 12/11/03 -
Price 2.38 1.27 2.56 1.92 1.56 1.64 1.13 -
P/RPS 6.99 3.67 5.71 4.33 4.21 3.84 2.45 19.07%
P/EPS 33.47 35.18 54.82 85.33 43.42 36.46 41.16 -3.38%
EY 2.99 2.84 1.82 1.17 2.30 2.74 2.43 3.51%
DY 3.57 3.94 0.78 1.04 0.00 0.00 0.00 -
P/NAPS 0.75 0.43 0.89 0.71 0.87 0.99 1.13 -6.59%

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