[AFFIN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.06%
YoY- 27.01%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,203,268 2,109,260 2,080,100 2,008,858 1,997,932 1,979,164 1,995,904 6.80%
PBT 641,108 663,268 709,292 497,160 510,877 486,352 481,060 21.08%
Tax -158,370 -169,192 -167,964 -125,317 -127,313 -123,542 -114,708 23.96%
NP 482,737 494,076 541,328 371,843 383,564 362,810 366,352 20.17%
-
NP to SH 482,737 494,076 541,328 371,843 383,564 362,810 366,352 20.17%
-
Tax Rate 24.70% 25.51% 23.68% 25.21% 24.92% 25.40% 23.84% -
Total Cost 1,720,530 1,615,184 1,538,772 1,637,015 1,614,368 1,616,354 1,629,552 3.68%
-
Net Worth 5,170,051 5,051,351 4,929,310 4,737,710 4,722,320 4,602,367 4,512,165 9.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 179,308 - - 127,036 169,365 - - -
Div Payout % 37.14% - - 34.16% 44.16% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 5,170,051 5,051,351 4,929,310 4,737,710 4,722,320 4,602,367 4,512,165 9.48%
NOSH 1,494,234 1,494,482 1,493,730 1,494,545 1,494,405 1,494,275 1,494,094 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.91% 23.42% 26.02% 18.51% 19.20% 18.33% 18.36% -
ROE 9.34% 9.78% 10.98% 7.85% 8.12% 7.88% 8.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 147.45 141.14 139.26 134.41 133.69 132.45 133.59 6.79%
EPS 32.31 33.06 36.24 24.88 25.67 24.28 24.52 20.17%
DPS 12.00 0.00 0.00 8.50 11.33 0.00 0.00 -
NAPS 3.46 3.38 3.30 3.17 3.16 3.08 3.02 9.48%
Adjusted Per Share Value based on latest NOSH - 1,495,026
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.72 87.80 86.59 83.62 83.17 82.39 83.08 6.81%
EPS 20.10 20.57 22.53 15.48 15.97 15.10 15.25 20.19%
DPS 7.46 0.00 0.00 5.29 7.05 0.00 0.00 -
NAPS 2.1522 2.1028 2.052 1.9722 1.9658 1.9159 1.8783 9.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.12 3.01 2.90 2.52 1.95 1.69 1.37 -
P/RPS 2.12 2.13 2.08 1.87 1.46 1.28 1.03 61.73%
P/EPS 9.66 9.10 8.00 10.13 7.60 6.96 5.59 43.95%
EY 10.35 10.98 12.50 9.87 13.16 14.37 17.90 -30.57%
DY 3.85 0.00 0.00 3.37 5.81 0.00 0.00 -
P/NAPS 0.90 0.89 0.88 0.79 0.62 0.55 0.45 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 20/08/10 31/05/10 25/02/10 20/11/09 20/08/09 15/05/09 -
Price 3.17 3.05 2.90 2.64 2.38 1.85 1.66 -
P/RPS 2.15 2.16 2.08 1.96 1.78 1.40 1.24 44.27%
P/EPS 9.81 9.23 8.00 10.61 9.27 7.62 6.77 28.02%
EY 10.19 10.84 12.50 9.42 10.78 13.12 14.77 -21.90%
DY 3.79 0.00 0.00 3.22 4.76 0.00 0.00 -
P/NAPS 0.92 0.90 0.88 0.83 0.75 0.60 0.55 40.86%

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