[AFFIN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 29.13%
YoY- 10.95%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,602,863 1,086,233 547,162 2,184,873 1,647,332 1,070,521 509,559 114.23%
PBT 288,640 213,473 124,414 352,971 282,376 197,725 88,847 118.88%
Tax -79,985 -58,713 -32,019 -101,198 -87,398 -62,786 -26,335 109.30%
NP 208,655 154,760 92,395 251,773 194,978 134,939 62,512 122.85%
-
NP to SH 208,655 154,760 92,395 251,773 194,978 134,939 62,512 122.85%
-
Tax Rate 27.71% 27.50% 25.74% 28.67% 30.95% 31.75% 29.64% -
Total Cost 1,394,208 931,473 454,767 1,933,100 1,452,354 935,582 447,047 113.01%
-
Net Worth 4,376,228 4,332,085 4,328,683 3,754,856 3,667,776 3,614,437 3,554,109 14.83%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 74,679 - - 65,874 25,470 - - -
Div Payout % 35.79% - - 26.16% 13.06% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 4,376,228 4,332,085 4,328,683 3,754,856 3,667,776 3,614,437 3,554,109 14.83%
NOSH 1,493,593 1,493,822 1,492,649 1,317,493 1,273,533 1,268,223 1,260,322 11.95%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.02% 14.25% 16.89% 11.52% 11.84% 12.60% 12.27% -
ROE 4.77% 3.57% 2.13% 6.71% 5.32% 3.73% 1.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 107.32 72.72 36.66 165.84 129.35 84.41 40.43 91.37%
EPS 13.97 10.36 6.19 19.11 15.31 10.64 4.96 99.06%
DPS 5.00 0.00 0.00 5.00 2.00 0.00 0.00 -
NAPS 2.93 2.90 2.90 2.85 2.88 2.85 2.82 2.57%
Adjusted Per Share Value based on latest NOSH - 1,445,165
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 66.72 45.22 22.78 90.95 68.57 44.56 21.21 114.24%
EPS 8.69 6.44 3.85 10.48 8.12 5.62 2.60 123.05%
DPS 3.11 0.00 0.00 2.74 1.06 0.00 0.00 -
NAPS 1.8217 1.8033 1.8019 1.5631 1.5268 1.5046 1.4795 14.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.60 1.87 1.99 2.59 2.50 2.49 2.35 -
P/RPS 1.49 2.57 5.43 1.56 1.93 2.95 5.81 -59.53%
P/EPS 11.45 18.05 32.15 13.55 16.33 23.40 47.38 -61.10%
EY 8.73 5.54 3.11 7.38 6.12 4.27 2.11 157.05%
DY 3.13 0.00 0.00 1.93 0.80 0.00 0.00 -
P/NAPS 0.55 0.64 0.69 0.91 0.87 0.87 0.83 -23.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 14/08/08 15/05/08 29/02/08 23/11/07 29/08/07 14/05/07 -
Price 1.27 1.90 2.03 2.24 2.56 2.54 2.23 -
P/RPS 1.18 2.61 5.54 1.35 1.98 3.01 5.52 -64.14%
P/EPS 9.09 18.34 32.79 11.72 16.72 23.87 44.96 -65.45%
EY 11.00 5.45 3.05 8.53 5.98 4.19 2.22 189.79%
DY 3.94 0.00 0.00 2.23 0.78 0.00 0.00 -
P/NAPS 0.43 0.66 0.70 0.79 0.89 0.89 0.79 -33.26%

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