[AFFIN] QoQ 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- -17.1%
YoY- 116.64%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 539,071 547,162 537,541 576,811 560,962 509,559 516,498 2.89%
PBT 89,059 124,414 70,595 84,651 108,878 88,847 119,204 -17.67%
Tax -26,694 -32,019 -13,800 -24,612 -36,451 -26,335 -22,940 10.64%
NP 62,365 92,395 56,795 60,039 72,427 62,512 96,264 -25.14%
-
NP to SH 62,365 92,395 56,795 60,039 72,427 62,512 96,264 -25.14%
-
Tax Rate 29.97% 25.74% 19.55% 29.07% 33.48% 29.64% 19.24% -
Total Cost 476,706 454,767 480,746 516,772 488,535 447,047 420,234 8.77%
-
Net Worth 4,337,134 4,328,683 4,118,721 3,702,619 3,634,101 3,554,109 3,440,661 16.70%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 43,354 25,712 - - 37,263 -
Div Payout % - - 76.34% 42.83% - - 38.71% -
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 4,337,134 4,328,683 4,118,721 3,702,619 3,634,101 3,554,109 3,440,661 16.70%
NOSH 1,495,563 1,492,649 1,445,165 1,285,631 1,275,123 1,260,322 1,242,116 13.19%
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 11.57% 16.89% 10.57% 10.41% 12.91% 12.27% 18.64% -
ROE 1.44% 2.13% 1.38% 1.62% 1.99% 1.76% 2.80% -
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 36.04 36.66 37.20 44.87 43.99 40.43 41.58 -9.10%
EPS 4.17 6.19 3.93 4.67 5.68 4.96 7.75 -33.87%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 3.00 -
NAPS 2.90 2.90 2.85 2.88 2.85 2.82 2.77 3.10%
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 22.44 22.78 22.38 24.01 23.35 21.21 21.50 2.89%
EPS 2.60 3.85 2.36 2.50 3.01 2.60 4.01 -25.10%
DPS 0.00 0.00 1.80 1.07 0.00 0.00 1.55 -
NAPS 1.8054 1.8019 1.7145 1.5413 1.5128 1.4795 1.4323 16.70%
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 5.19 5.43 6.96 5.57 5.66 5.81 4.62 8.07%
P/EPS 44.84 32.15 65.90 53.53 43.84 47.38 24.77 48.58%
EY 2.23 3.11 1.52 1.87 2.28 2.11 4.04 -32.73%
DY 0.00 0.00 1.16 0.80 0.00 0.00 1.56 -
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 5.27 5.54 6.02 5.71 5.77 5.52 6.08 -9.09%
P/EPS 45.56 32.79 57.00 54.82 44.72 44.96 32.65 24.89%
EY 2.19 3.05 1.75 1.82 2.24 2.22 3.06 -20.00%
DY 0.00 0.00 1.34 0.78 0.00 0.00 1.19 -
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