[AFFIN] QoQ Cumulative 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- 34.82%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 989,582 498,976 2,115,438 1,602,863 1,086,233 547,162 2,184,873 -41.05%
PBT 243,176 120,265 404,210 288,640 213,473 124,414 352,971 -22.01%
Tax -61,771 -28,677 -111,448 -79,985 -58,713 -32,019 -101,198 -28.06%
NP 181,405 91,588 292,762 208,655 154,760 92,395 251,773 -19.64%
-
NP to SH 181,405 91,588 292,762 208,655 154,760 92,395 251,773 -19.64%
-
Tax Rate 25.40% 23.84% 27.57% 27.71% 27.50% 25.74% 28.67% -
Total Cost 808,177 407,388 1,822,676 1,394,208 931,473 454,767 1,933,100 -44.11%
-
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 74,679 - - 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 3.94% 2.03% 6.64% 4.77% 3.57% 2.13% 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 66.22 33.40 141.63 107.32 72.72 36.66 165.84 -45.80%
EPS 12.14 6.13 19.60 13.97 10.36 6.19 19.11 -26.12%
DPS 0.00 0.00 5.00 5.00 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 41.22 20.79 88.13 66.77 45.25 22.79 91.02 -41.05%
EPS 7.56 3.82 12.20 8.69 6.45 3.85 10.49 -19.63%
DPS 0.00 0.00 3.11 3.11 0.00 0.00 2.74 -
NAPS 1.9173 1.8797 1.8356 1.8231 1.8047 1.8033 1.5642 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 2.55 4.10 1.07 1.49 2.57 5.43 1.56 38.80%
P/EPS 13.92 22.35 7.76 11.45 18.05 32.15 13.55 1.81%
EY 7.18 4.47 12.89 8.73 5.54 3.11 7.38 -1.81%
DY 0.00 0.00 3.29 3.13 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 2.79 4.97 0.90 1.18 2.61 5.54 1.35 62.32%
P/EPS 15.24 27.08 6.53 9.09 18.34 32.79 11.72 19.15%
EY 6.56 3.69 15.31 11.00 5.45 3.05 8.53 -16.07%
DY 0.00 0.00 3.91 3.94 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