[AFFIN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.76%
YoY- 42.35%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
31/03/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,830,465 2,756,288 2,377,745 2,029,907 2,067,252 2,222,476 2,058,776 6.56%
PBT 818,792 782,790 600,512 554,218 400,061 388,538 333,991 19.61%
Tax -219,001 -214,837 -141,152 -138,631 -108,106 -106,882 -95,644 17.99%
NP 599,791 567,953 459,360 415,587 291,955 281,656 238,347 20.24%
-
NP to SH 599,791 567,953 459,360 415,587 291,955 281,656 238,347 20.24%
-
Tax Rate 26.75% 27.45% 23.51% 25.01% 27.02% 27.51% 28.64% -
Total Cost 2,230,674 2,188,335 1,918,385 1,614,320 1,775,297 1,940,820 1,820,429 4.14%
-
Net Worth 5,753,341 0 5,288,410 4,929,310 4,512,165 4,328,683 3,554,109 10.10%
Dividend
31/03/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 179,268 179,268 268,925 254,120 149,342 69,067 61,898 23.66%
Div Payout % 29.89% 31.56% 58.54% 61.15% 51.15% 24.52% 25.97% -
Equity
31/03/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 5,753,341 0 5,288,410 4,929,310 4,512,165 4,328,683 3,554,109 10.10%
NOSH 1,494,374 1,494,374 1,493,901 1,493,730 1,494,094 1,492,649 1,260,322 3.46%
Ratio Analysis
31/03/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.19% 20.61% 19.32% 20.47% 14.12% 12.67% 11.58% -
ROE 10.43% 0.00% 8.69% 8.43% 6.47% 6.51% 6.71% -
Per Share
31/03/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 189.41 184.44 159.16 135.90 138.36 148.89 163.35 3.00%
EPS 40.14 38.01 30.75 27.82 19.54 18.87 18.91 16.22%
DPS 12.00 12.00 18.00 17.00 10.00 4.63 4.91 19.54%
NAPS 3.85 0.00 3.54 3.30 3.02 2.90 2.82 6.41%
Adjusted Per Share Value based on latest NOSH - 1,493,730
31/03/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 117.91 114.82 99.05 84.56 86.12 92.58 85.76 6.56%
EPS 24.99 23.66 19.14 17.31 12.16 11.73 9.93 20.24%
DPS 7.47 7.47 11.20 10.59 6.22 2.88 2.58 23.66%
NAPS 2.3967 0.00 2.2031 2.0535 1.8797 1.8033 1.4806 10.10%
Price Multiplier on Financial Quarter End Date
31/03/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/03/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.03 3.03 3.50 2.90 1.37 1.99 2.35 -
P/RPS 1.60 1.64 2.20 2.13 0.99 1.34 1.44 2.12%
P/EPS 7.55 7.97 11.38 10.42 7.01 10.55 12.43 -9.48%
EY 13.25 12.54 8.79 9.59 14.26 9.48 8.05 10.46%
DY 3.96 3.96 5.14 5.86 7.30 2.33 2.09 13.61%
P/NAPS 0.79 0.00 0.99 0.88 0.45 0.69 0.83 -0.98%
Price Multiplier on Announcement Date
31/03/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date - - 24/05/11 31/05/10 15/05/09 15/05/08 14/05/07 -
Price 0.00 0.00 3.50 2.90 1.66 2.03 2.23 -
P/RPS 0.00 0.00 2.20 2.13 1.20 1.36 1.37 -
P/EPS 0.00 0.00 11.38 10.42 8.50 10.76 11.79 -
EY 0.00 0.00 8.79 9.59 11.77 9.30 8.48 -
DY 0.00 0.00 5.14 5.86 6.02 2.28 2.20 -
P/NAPS 0.00 0.00 0.99 0.88 0.55 0.70 0.79 -

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