[AFFIN] YoY 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- -17.1%
YoY- 116.64%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 597,821 508,867 516,630 576,811 546,169 447,847 434,074 5.47%
PBT 149,197 139,982 75,167 84,651 53,224 107,844 87,280 9.34%
Tax -34,182 -33,714 -21,272 -24,612 -25,510 -61,665 -41,514 -3.18%
NP 115,015 106,268 53,895 60,039 27,714 46,179 45,766 16.59%
-
NP to SH 115,015 106,268 53,895 60,039 27,714 43,437 45,766 16.59%
-
Tax Rate 22.91% 24.08% 28.30% 29.07% 47.93% 57.18% 47.56% -
Total Cost 482,806 402,599 462,735 516,772 518,455 401,668 388,308 3.69%
-
Net Worth 5,168,206 4,723,022 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 20.52%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 134,433 127,043 74,646 25,712 24,634 - - -
Div Payout % 116.88% 119.55% 138.50% 42.83% 88.89% - - -
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 5,168,206 4,723,022 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 20.52%
NOSH 1,493,701 1,494,627 1,492,936 1,285,631 1,231,733 1,209,093 1,017,592 6.60%
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 19.24% 20.88% 10.43% 10.41% 5.07% 10.31% 10.54% -
ROE 2.23% 2.25% 1.23% 1.62% 0.83% 2.00% 2.72% -
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 40.02 34.05 34.60 44.87 44.34 37.04 42.66 -1.05%
EPS 7.70 7.11 3.61 4.67 2.25 3.60 4.50 9.36%
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 24.90 21.20 21.52 24.03 22.75 18.66 18.08 5.47%
EPS 4.79 4.43 2.25 2.50 1.15 1.81 1.91 16.55%
DPS 5.60 5.29 3.11 1.07 1.03 0.00 0.00 -
NAPS 2.153 1.9675 1.8223 1.5424 1.3854 0.9068 0.7019 20.52%
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 7.80 5.73 4.62 5.57 3.88 4.56 3.75 12.97%
P/EPS 40.52 27.43 44.32 53.53 76.44 47.04 35.58 2.18%
EY 2.47 3.65 2.26 1.87 1.31 2.13 2.81 -2.12%
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 7.92 6.99 3.67 5.71 4.33 4.21 3.84 12.81%
P/EPS 41.17 33.47 35.18 54.82 85.33 43.42 36.46 2.04%
EY 2.43 2.99 2.84 1.82 1.17 2.30 2.74 -1.98%
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