[AFFIN] YoY TTM 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- -7.57%
YoY- -29.05%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,011,024 2,140,404 2,163,830 1,922,064 1,827,391 1,877,878 1,898,550 0.96%
PBT 498,728 359,235 401,580 185,814 407,371 297,360 148,123 22.40%
Tax -126,948 -93,785 -110,338 6,122 -121,157 -79,580 -30,173 27.03%
NP 371,780 265,450 291,242 191,936 286,214 217,780 117,950 21.06%
-
NP to SH 371,780 265,450 291,242 191,849 270,410 215,120 117,950 21.06%
-
Tax Rate 25.45% 26.11% 27.48% -3.29% 29.74% 26.76% 20.37% -
Total Cost 1,639,244 1,874,954 1,872,588 1,730,128 1,541,177 1,660,098 1,780,600 -1.36%
-
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 201,738 118,001 62,976 48,822 - - - -
Div Payout % 54.26% 44.45% 21.62% 25.45% - - - -
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 18.49% 12.40% 13.46% 9.99% 15.66% 11.60% 6.21% -
ROE 7.87% 6.07% 7.87% 5.77% 12.42% 12.77% 11.92% -
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 134.55 143.37 168.31 156.05 151.14 184.54 191.83 -5.73%
EPS 24.87 17.78 22.65 15.58 22.36 21.14 11.92 13.02%
DPS 13.50 7.90 4.90 4.00 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 83.78 89.17 90.14 80.07 76.13 78.23 79.09 0.96%
EPS 15.49 11.06 12.13 7.99 11.26 8.96 4.91 21.08%
DPS 8.40 4.92 2.62 2.03 0.00 0.00 0.00 -
NAPS 1.9675 1.8223 1.5424 1.3854 0.9068 0.7019 0.4123 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 1.45 1.12 1.49 1.10 1.12 0.87 0.57 16.82%
P/EPS 7.84 9.00 11.04 11.04 7.56 7.57 9.23 -2.68%
EY 12.76 11.11 9.06 9.06 13.23 13.21 10.83 2.76%
DY 6.92 4.94 1.96 2.33 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 1.77 0.89 1.52 1.23 1.03 0.89 0.59 20.07%
P/EPS 9.57 7.14 11.30 12.33 6.98 7.76 9.48 0.15%
EY 10.45 14.00 8.85 8.11 14.34 12.89 10.55 -0.15%
DY 5.67 6.22 1.91 2.08 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