[AFFIN] QoQ Annualized Quarter 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- 25.14%
YoY- -0.87%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,008,858 1,997,932 1,979,164 1,995,904 2,115,438 2,137,150 2,172,466 -5.07%
PBT 497,160 510,877 486,352 481,060 404,210 384,853 426,946 10.65%
Tax -125,317 -127,313 -123,542 -114,708 -111,448 -106,646 -117,426 4.41%
NP 371,843 383,564 362,810 366,352 292,762 278,206 309,520 12.97%
-
NP to SH 371,843 383,564 362,810 366,352 292,762 278,206 309,520 12.97%
-
Tax Rate 25.21% 24.92% 25.40% 23.84% 27.57% 27.71% 27.50% -
Total Cost 1,637,015 1,614,368 1,616,354 1,629,552 1,822,676 1,858,944 1,862,946 -8.23%
-
Net Worth 4,737,710 4,722,320 4,602,367 4,512,165 4,406,366 4,376,228 4,332,085 6.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 127,036 169,365 - - 74,684 99,572 - -
Div Payout % 34.16% 44.16% - - 25.51% 35.79% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,737,710 4,722,320 4,602,367 4,512,165 4,406,366 4,376,228 4,332,085 6.13%
NOSH 1,494,545 1,494,405 1,494,275 1,494,094 1,493,683 1,493,593 1,493,822 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.51% 19.20% 18.33% 18.36% 13.84% 13.02% 14.25% -
ROE 7.85% 8.12% 7.88% 8.12% 6.64% 6.36% 7.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 134.41 133.69 132.45 133.59 141.63 143.09 145.43 -5.10%
EPS 24.88 25.67 24.28 24.52 19.60 18.63 20.72 12.93%
DPS 8.50 11.33 0.00 0.00 5.00 6.67 0.00 -
NAPS 3.17 3.16 3.08 3.02 2.95 2.93 2.90 6.09%
Adjusted Per Share Value based on latest NOSH - 1,494,094
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 83.69 83.23 82.45 83.15 88.13 89.03 90.50 -5.06%
EPS 15.49 15.98 15.11 15.26 12.20 11.59 12.89 12.99%
DPS 5.29 7.06 0.00 0.00 3.11 4.15 0.00 -
NAPS 1.9736 1.9672 1.9173 1.8797 1.8356 1.8231 1.8047 6.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.52 1.95 1.69 1.37 1.52 1.60 1.87 -
P/RPS 1.87 1.46 1.28 1.03 1.07 1.12 1.29 27.99%
P/EPS 10.13 7.60 6.96 5.59 7.76 8.59 9.03 7.94%
EY 9.87 13.16 14.37 17.90 12.89 11.64 11.08 -7.40%
DY 3.37 5.81 0.00 0.00 3.29 4.17 0.00 -
P/NAPS 0.79 0.62 0.55 0.45 0.52 0.55 0.64 15.02%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 20/08/09 15/05/09 24/02/09 18/11/08 14/08/08 -
Price 2.64 2.38 1.85 1.66 1.28 1.27 1.90 -
P/RPS 1.96 1.78 1.40 1.24 0.90 0.89 1.31 30.71%
P/EPS 10.61 9.27 7.62 6.77 6.53 6.82 9.17 10.18%
EY 9.42 10.78 13.12 14.77 15.31 14.67 10.91 -9.30%
DY 3.22 4.76 0.00 0.00 3.91 5.25 0.00 -
P/NAPS 0.83 0.75 0.60 0.55 0.43 0.43 0.66 16.45%

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