[AFFIN] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 247.35%
YoY- 57.31%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 510,409 512,575 537,541 516,498 461,957 485,380 513,378 -0.09%
PBT 114,002 115,570 70,595 119,204 -9,393 66,217 32,183 23.44%
Tax -29,832 -31,463 -13,800 -22,940 70,675 30,299 49,947 -
NP 84,170 84,107 56,795 96,264 61,282 96,516 82,130 0.40%
-
NP to SH 84,170 84,107 56,795 96,264 61,195 96,516 82,130 0.40%
-
Tax Rate 26.17% 27.22% 19.55% 19.24% - -45.76% -155.20% -
Total Cost 426,239 428,468 480,746 420,234 400,675 388,864 431,248 -0.19%
-
Net Worth 4,739,234 4,407,027 4,118,721 3,440,661 3,201,179 1,030,345 1,539,861 20.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 127,077 74,695 43,354 37,263 24,188 - - -
Div Payout % 150.98% 88.81% 76.34% 38.71% 39.53% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 4,739,234 4,407,027 4,118,721 3,440,661 3,201,179 1,030,345 1,539,861 20.58%
NOSH 1,495,026 1,493,907 1,445,165 1,242,116 1,209,407 1,030,345 990,837 7.08%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.49% 16.41% 10.57% 18.64% 13.27% 19.88% 16.00% -
ROE 1.78% 1.91% 1.38% 2.80% 1.91% 9.37% 5.33% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 34.14 34.31 37.20 41.58 38.20 47.11 51.81 -6.70%
EPS 5.63 5.63 3.93 7.75 5.06 9.37 7.52 -4.70%
DPS 8.50 5.00 3.00 3.00 2.00 0.00 0.00 -
NAPS 3.17 2.95 2.85 2.77 2.6469 1.00 1.5541 12.60%
Adjusted Per Share Value based on latest NOSH - 1,242,116
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.26 21.35 22.39 21.52 19.24 20.22 21.39 -0.10%
EPS 3.51 3.50 2.37 4.01 2.55 4.02 3.42 0.43%
DPS 5.29 3.11 1.81 1.55 1.01 0.00 0.00 -
NAPS 1.9743 1.8359 1.7158 1.4333 1.3336 0.4292 0.6415 20.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.52 1.52 2.59 1.92 1.57 1.69 1.07 -
P/RPS 7.38 4.43 6.96 4.62 4.11 3.59 2.07 23.57%
P/EPS 44.76 27.00 65.90 24.77 31.03 18.04 12.91 23.00%
EY 2.23 3.70 1.52 4.04 3.22 5.54 7.75 -18.73%
DY 3.37 3.29 1.16 1.56 1.27 0.00 0.00 -
P/NAPS 0.79 0.52 0.91 0.69 0.59 1.69 0.69 2.27%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 29/02/08 26/02/07 28/02/06 25/02/05 27/02/04 -
Price 2.64 1.28 2.24 2.53 1.60 1.78 1.70 -
P/RPS 7.73 3.73 6.02 6.08 4.19 3.78 3.28 15.34%
P/EPS 46.89 22.74 57.00 32.65 31.62 19.00 20.51 14.76%
EY 2.13 4.40 1.75 3.06 3.16 5.26 4.88 -12.89%
DY 3.22 3.91 1.34 1.19 1.25 0.00 0.00 -
P/NAPS 0.83 0.43 0.79 0.91 0.60 1.78 1.09 -4.43%

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