[AFFIN] YoY TTM 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- 9.4%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,878,094 2,491,635 2,073,906 2,018,787 2,200,585 2,133,188 1,823,742 7.89%
PBT 798,042 624,143 585,618 433,913 368,719 370,153 240,434 22.11%
Tax -192,621 -142,302 -148,142 -114,506 -97,125 -111,236 -30,033 36.26%
NP 605,421 481,841 437,476 319,407 271,594 258,917 210,401 19.24%
-
NP to SH 605,421 481,841 437,476 319,407 271,594 258,917 207,572 19.51%
-
Tax Rate 24.14% 22.80% 25.30% 26.39% 26.34% 30.05% 12.49% -
Total Cost 2,272,673 2,009,794 1,636,430 1,699,380 1,928,991 1,874,271 1,613,341 5.87%
-
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 - 268,925 254,120 149,342 69,067 61,898 24,188 -
Div Payout % - 55.81% 58.09% 46.76% 25.43% 23.91% 11.65% -
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 21.04% 19.34% 21.09% 15.82% 12.34% 12.14% 11.54% -
ROE 10.28% 8.86% 8.67% 6.94% 6.26% 7.12% 6.40% -
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 192.52 166.74 138.87 135.08 147.14 167.29 149.12 4.34%
EPS 40.50 32.25 29.29 21.37 18.16 20.31 16.97 15.58%
DPS 0.00 18.00 17.00 10.00 4.62 4.85 2.00 -
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 119.90 103.80 86.40 84.10 91.67 88.86 75.97 7.89%
EPS 25.22 20.07 18.22 13.31 11.31 10.79 8.65 19.50%
DPS 0.00 11.20 10.59 6.22 2.88 2.58 1.01 -
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 1.73 2.00 2.17 1.25 1.27 1.49 1.17 6.72%
P/EPS 8.22 10.33 10.28 7.91 10.30 12.26 10.31 -3.70%
EY 12.16 9.68 9.73 12.65 9.71 8.15 9.70 3.83%
DY 0.00 5.41 5.65 5.92 2.47 1.95 1.14 -
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 - 15/08/11 20/08/10 20/08/09 14/08/08 29/08/07 25/08/06 -
Price 0.00 3.13 3.05 1.85 1.90 2.54 1.67 -
P/RPS 0.00 1.88 2.20 1.37 1.29 1.52 1.12 -
P/EPS 0.00 9.71 10.41 8.66 10.46 12.51 9.84 -
EY 0.00 10.30 9.60 11.55 9.56 7.99 10.16 -
DY 0.00 5.75 5.57 5.41 2.43 1.91 1.20 -
P/NAPS 0.00 0.86 0.90 0.60 0.66 0.89 0.63 -

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