[AFFIN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.49%
YoY- 49.23%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,086,233 547,162 2,184,873 1,647,332 1,070,521 509,559 1,988,029 -33.19%
PBT 213,473 124,414 352,971 282,376 197,725 88,847 314,411 -22.76%
Tax -58,713 -32,019 -101,198 -87,398 -62,786 -26,335 -87,493 -23.36%
NP 154,760 92,395 251,773 194,978 134,939 62,512 226,918 -22.53%
-
NP to SH 154,760 92,395 251,773 194,978 134,939 62,512 226,918 -22.53%
-
Tax Rate 27.50% 25.74% 28.67% 30.95% 31.75% 29.64% 27.83% -
Total Cost 931,473 454,767 1,933,100 1,452,354 935,582 447,047 1,761,111 -34.62%
-
Net Worth 4,332,085 4,328,683 3,754,856 3,667,776 3,614,437 3,554,109 3,413,593 17.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 65,874 25,470 - - 61,395 -
Div Payout % - - 26.16% 13.06% - - 27.06% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 4,332,085 4,328,683 3,754,856 3,667,776 3,614,437 3,554,109 3,413,593 17.23%
NOSH 1,493,822 1,492,649 1,317,493 1,273,533 1,268,223 1,260,322 1,227,911 13.97%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.25% 16.89% 11.52% 11.84% 12.60% 12.27% 11.41% -
ROE 3.57% 2.13% 6.71% 5.32% 3.73% 1.76% 6.65% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 72.72 36.66 165.84 129.35 84.41 40.43 161.90 -41.37%
EPS 10.36 6.19 19.11 15.31 10.64 4.96 18.48 -32.03%
DPS 0.00 0.00 5.00 2.00 0.00 0.00 5.00 -
NAPS 2.90 2.90 2.85 2.88 2.85 2.82 2.78 2.86%
Adjusted Per Share Value based on latest NOSH - 1,285,631
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.25 22.79 91.02 68.62 44.60 21.23 82.82 -33.19%
EPS 6.45 3.85 10.49 8.12 5.62 2.60 9.45 -22.49%
DPS 0.00 0.00 2.74 1.06 0.00 0.00 2.56 -
NAPS 1.8047 1.8033 1.5642 1.5279 1.5057 1.4806 1.422 17.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.87 1.99 2.59 2.50 2.49 2.35 1.92 -
P/RPS 2.57 5.43 1.56 1.93 2.95 5.81 1.19 67.15%
P/EPS 18.05 32.15 13.55 16.33 23.40 47.38 10.39 44.56%
EY 5.54 3.11 7.38 6.12 4.27 2.11 9.62 -30.80%
DY 0.00 0.00 1.93 0.80 0.00 0.00 2.60 -
P/NAPS 0.64 0.69 0.91 0.87 0.87 0.83 0.69 -4.89%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 15/05/08 29/02/08 23/11/07 29/08/07 14/05/07 26/02/07 -
Price 1.90 2.03 2.24 2.56 2.54 2.23 2.53 -
P/RPS 2.61 5.54 1.35 1.98 3.01 5.52 1.56 40.97%
P/EPS 18.34 32.79 11.72 16.72 23.87 44.96 13.69 21.54%
EY 5.45 3.05 8.53 5.98 4.19 2.22 7.30 -17.71%
DY 0.00 0.00 2.23 0.78 0.00 0.00 1.98 -
P/NAPS 0.66 0.70 0.79 0.89 0.89 0.79 0.91 -19.29%

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