[AFFIN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.93%
YoY- 31.09%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,188,648 2,184,873 2,196,442 2,141,042 2,038,236 1,988,029 1,962,041 7.55%
PBT 497,656 352,971 376,501 395,450 355,388 314,411 260,276 53.98%
Tax -128,076 -101,198 -116,530 -125,572 -105,340 -87,493 -86,070 30.30%
NP 369,580 251,773 259,970 269,878 250,048 226,918 174,205 65.03%
-
NP to SH 369,580 251,773 259,970 269,878 250,048 226,918 174,205 65.03%
-
Tax Rate 25.74% 28.67% 30.95% 31.75% 29.64% 27.83% 33.07% -
Total Cost 1,819,068 1,933,100 1,936,472 1,871,164 1,788,188 1,761,111 1,787,836 1.16%
-
Net Worth 4,328,683 3,754,856 3,667,776 3,614,437 3,554,109 3,413,593 3,303,050 19.73%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 65,874 33,960 - - 61,395 32,622 -
Div Payout % - 26.16% 13.06% - - 27.06% 18.73% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 4,328,683 3,754,856 3,667,776 3,614,437 3,554,109 3,413,593 3,303,050 19.73%
NOSH 1,492,649 1,317,493 1,273,533 1,268,223 1,260,322 1,227,911 1,223,351 14.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.89% 11.52% 11.84% 12.60% 12.27% 11.41% 8.88% -
ROE 8.54% 6.71% 7.09% 7.47% 7.04% 6.65% 5.27% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.63 165.84 172.47 168.82 161.72 161.90 160.38 -5.79%
EPS 24.76 19.11 20.41 21.28 19.84 18.48 14.24 44.54%
DPS 0.00 5.00 2.67 0.00 0.00 5.00 2.67 -
NAPS 2.90 2.85 2.88 2.85 2.82 2.78 2.70 4.87%
Adjusted Per Share Value based on latest NOSH - 1,275,123
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 91.11 90.95 91.43 89.13 84.85 82.76 81.67 7.55%
EPS 15.38 10.48 10.82 11.23 10.41 9.45 7.25 65.02%
DPS 0.00 2.74 1.41 0.00 0.00 2.56 1.36 -
NAPS 1.8019 1.5631 1.5268 1.5046 1.4795 1.421 1.375 19.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.99 2.59 2.50 2.49 2.35 1.92 1.72 -
P/RPS 1.36 1.56 1.45 1.47 1.45 1.19 1.07 17.32%
P/EPS 8.04 13.55 12.25 11.70 11.84 10.39 12.08 -23.75%
EY 12.44 7.38 8.17 8.55 8.44 9.62 8.28 31.14%
DY 0.00 1.93 1.07 0.00 0.00 2.60 1.55 -
P/NAPS 0.69 0.91 0.87 0.87 0.83 0.69 0.64 5.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 29/02/08 23/11/07 29/08/07 14/05/07 26/02/07 23/11/06 -
Price 2.03 2.24 2.56 2.54 2.23 2.53 1.92 -
P/RPS 1.38 1.35 1.48 1.50 1.38 1.56 1.20 9.75%
P/EPS 8.20 11.72 12.54 11.94 11.24 13.69 13.48 -28.18%
EY 12.20 8.53 7.97 8.38 8.90 7.30 7.42 39.26%
DY 0.00 2.23 1.04 0.00 0.00 1.98 1.39 -
P/NAPS 0.70 0.79 0.89 0.89 0.79 0.91 0.71 -0.94%

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