[AFFIN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.12%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,979,164 1,995,904 2,115,438 2,137,150 2,172,466 2,188,648 2,184,873 -6.38%
PBT 486,352 481,060 404,210 384,853 426,946 497,656 352,971 23.84%
Tax -123,542 -114,708 -111,448 -106,646 -117,426 -128,076 -101,198 14.23%
NP 362,810 366,352 292,762 278,206 309,520 369,580 251,773 27.60%
-
NP to SH 362,810 366,352 292,762 278,206 309,520 369,580 251,773 27.60%
-
Tax Rate 25.40% 23.84% 27.57% 27.71% 27.50% 25.74% 28.67% -
Total Cost 1,616,354 1,629,552 1,822,676 1,858,944 1,862,946 1,819,068 1,933,100 -11.25%
-
Net Worth 4,602,367 4,512,165 4,406,366 4,376,228 4,332,085 4,328,683 3,754,856 14.54%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 74,684 99,572 - - 65,874 -
Div Payout % - - 25.51% 35.79% - - 26.16% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 4,602,367 4,512,165 4,406,366 4,376,228 4,332,085 4,328,683 3,754,856 14.54%
NOSH 1,494,275 1,494,094 1,493,683 1,493,593 1,493,822 1,492,649 1,317,493 8.76%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.33% 18.36% 13.84% 13.02% 14.25% 16.89% 11.52% -
ROE 7.88% 8.12% 6.64% 6.36% 7.14% 8.54% 6.71% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 132.45 133.59 141.63 143.09 145.43 146.63 165.84 -13.93%
EPS 24.28 24.52 19.60 18.63 20.72 24.76 19.11 17.32%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 5.00 -
NAPS 3.08 3.02 2.95 2.93 2.90 2.90 2.85 5.31%
Adjusted Per Share Value based on latest NOSH - 1,492,936
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 82.39 83.08 88.06 88.96 90.43 91.11 90.95 -6.38%
EPS 15.10 15.25 12.19 11.58 12.88 15.38 10.48 27.59%
DPS 0.00 0.00 3.11 4.14 0.00 0.00 2.74 -
NAPS 1.9159 1.8783 1.8343 1.8217 1.8033 1.8019 1.5631 14.54%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.69 1.37 1.52 1.60 1.87 1.99 2.59 -
P/RPS 1.28 1.03 1.07 1.12 1.29 1.36 1.56 -12.36%
P/EPS 6.96 5.59 7.76 8.59 9.03 8.04 13.55 -35.88%
EY 14.37 17.90 12.89 11.64 11.08 12.44 7.38 55.99%
DY 0.00 0.00 3.29 4.17 0.00 0.00 1.93 -
P/NAPS 0.55 0.45 0.52 0.55 0.64 0.69 0.91 -28.53%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 15/05/09 24/02/09 18/11/08 14/08/08 15/05/08 29/02/08 -
Price 1.85 1.66 1.28 1.27 1.90 2.03 2.24 -
P/RPS 1.40 1.24 0.90 0.89 1.31 1.38 1.35 2.45%
P/EPS 7.62 6.77 6.53 6.82 9.17 8.20 11.72 -24.96%
EY 13.12 14.77 15.31 14.67 10.91 12.20 8.53 33.28%
DY 0.00 0.00 3.91 5.25 0.00 0.00 2.23 -
P/NAPS 0.60 0.55 0.43 0.43 0.66 0.70 0.79 -16.77%

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