[AFFIN] YoY 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- 18.32%
YoY- 97.18%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 768,380 682,252 597,821 508,867 516,630 576,811 546,169 5.84%
PBT 211,906 216,230 149,197 139,982 75,167 84,651 53,224 25.86%
Tax -50,198 -81,032 -34,182 -33,714 -21,272 -24,612 -25,510 11.93%
NP 161,708 135,198 115,015 106,268 53,895 60,039 27,714 34.13%
-
NP to SH 161,708 135,198 115,015 106,268 53,895 60,039 27,714 34.13%
-
Tax Rate 23.69% 37.47% 22.91% 24.08% 28.30% 29.07% 47.93% -
Total Cost 606,672 547,054 482,806 402,599 462,735 516,772 518,455 2.65%
-
Net Worth 6,052,841 5,587,187 5,168,206 4,723,022 4,374,303 3,702,619 3,325,680 10.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 224,179 179,268 134,433 127,043 74,646 25,712 24,634 44.44%
Div Payout % 138.63% 132.60% 116.88% 119.55% 138.50% 42.83% 88.89% -
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 6,052,841 5,587,187 5,168,206 4,723,022 4,374,303 3,702,619 3,325,680 10.48%
NOSH 1,494,528 1,493,900 1,493,701 1,494,627 1,492,936 1,285,631 1,231,733 3.27%
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 21.05% 19.82% 19.24% 20.88% 10.43% 10.41% 5.07% -
ROE 2.67% 2.42% 2.23% 2.25% 1.23% 1.62% 0.83% -
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 51.41 45.67 40.02 34.05 34.60 44.87 44.34 2.49%
EPS 10.82 9.05 7.70 7.11 3.61 4.67 2.25 29.88%
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 32.01 28.42 24.90 21.20 21.52 24.03 22.75 5.85%
EPS 6.74 5.63 4.79 4.43 2.25 2.50 1.15 34.23%
DPS 9.34 7.47 5.60 5.29 3.11 1.07 1.03 44.35%
NAPS 2.5215 2.3275 2.153 1.9675 1.8223 1.5424 1.3854 10.48%
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 6.55 5.45 7.80 5.73 4.62 5.57 3.88 9.11%
P/EPS 31.15 27.51 40.52 27.43 44.32 53.53 76.44 -13.88%
EY 3.21 3.63 2.47 3.65 2.26 1.87 1.31 16.09%
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 6.55 6.35 7.92 6.99 3.67 5.71 4.33 7.13%
P/EPS 31.15 32.04 41.17 33.47 35.18 54.82 85.33 -15.44%
EY 3.21 3.12 2.43 2.99 2.84 1.82 1.17 18.30%
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