[AFFIN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.28%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,756,288 2,377,745 2,029,907 2,067,252 2,222,476 2,058,776 1,771,659 7.64%
PBT 782,790 600,512 554,218 400,061 388,538 333,991 269,548 19.43%
Tax -214,837 -141,152 -138,631 -108,106 -106,882 -95,644 -56,997 24.73%
NP 567,953 459,360 415,587 291,955 281,656 238,347 212,551 17.79%
-
NP to SH 567,953 459,360 415,587 291,955 281,656 238,347 205,008 18.50%
-
Tax Rate 27.45% 23.51% 25.01% 27.02% 27.51% 28.64% 21.15% -
Total Cost 2,188,335 1,918,385 1,614,320 1,775,297 1,940,820 1,820,429 1,559,108 5.81%
-
Net Worth 0 5,288,410 4,929,310 4,512,165 4,328,683 3,554,109 3,252,082 -
Dividend
30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 179,268 268,925 254,120 149,342 69,067 61,898 24,188 39.61%
Div Payout % 31.56% 58.54% 61.15% 51.15% 24.52% 25.97% 11.80% -
Equity
30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 0 5,288,410 4,929,310 4,512,165 4,328,683 3,554,109 3,252,082 -
NOSH 1,494,374 1,493,901 1,493,730 1,494,094 1,492,649 1,260,322 1,213,372 3.53%
Ratio Analysis
30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.61% 19.32% 20.47% 14.12% 12.67% 11.58% 12.00% -
ROE 0.00% 8.69% 8.43% 6.47% 6.51% 6.71% 6.30% -
Per Share
30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 184.44 159.16 135.90 138.36 148.89 163.35 146.01 3.96%
EPS 38.01 30.75 27.82 19.54 18.87 18.91 16.90 14.45%
DPS 12.00 18.00 17.00 10.00 4.63 4.91 2.00 34.78%
NAPS 0.00 3.54 3.30 3.02 2.90 2.82 2.6802 -
Adjusted Per Share Value based on latest NOSH - 1,494,094
30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 114.82 99.05 84.56 86.12 92.58 85.76 73.80 7.64%
EPS 23.66 19.14 17.31 12.16 11.73 9.93 8.54 18.50%
DPS 7.47 11.20 10.59 6.22 2.88 2.58 1.01 39.56%
NAPS 0.00 2.2031 2.0535 1.8797 1.8033 1.4806 1.3548 -
Price Multiplier on Financial Quarter End Date
30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.03 3.50 2.90 1.37 1.99 2.35 1.77 -
P/RPS 1.64 2.20 2.13 0.99 1.34 1.44 1.21 5.19%
P/EPS 7.97 11.38 10.42 7.01 10.55 12.43 10.48 -4.45%
EY 12.54 8.79 9.59 14.26 9.48 8.05 9.55 4.64%
DY 3.96 5.14 5.86 7.30 2.33 2.09 1.13 23.23%
P/NAPS 0.00 0.99 0.88 0.45 0.69 0.83 0.66 -
Price Multiplier on Announcement Date
30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date - 24/05/11 31/05/10 15/05/09 15/05/08 14/05/07 15/05/06 -
Price 0.00 3.50 2.90 1.66 2.03 2.23 1.80 -
P/RPS 0.00 2.20 2.13 1.20 1.36 1.37 1.23 -
P/EPS 0.00 11.38 10.42 8.50 10.76 11.79 10.65 -
EY 0.00 8.79 9.59 11.77 9.30 8.48 9.39 -
DY 0.00 5.14 5.86 6.02 2.28 2.20 1.11 -
P/NAPS 0.00 0.99 0.88 0.55 0.70 0.79 0.67 -

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