[AFFIN] QoQ 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- -13.58%
YoY- -10.23%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 490,606 498,976 512,575 516,630 539,071 547,162 537,541 -5.91%
PBT 122,911 120,265 115,570 75,167 89,059 124,414 70,595 44.77%
Tax -33,094 -28,677 -31,463 -21,272 -26,694 -32,019 -13,800 79.25%
NP 89,817 91,588 84,107 53,895 62,365 92,395 56,795 35.77%
-
NP to SH 89,817 91,588 84,107 53,895 62,365 92,395 56,795 35.77%
-
Tax Rate 26.93% 23.84% 27.22% 28.30% 29.97% 25.74% 19.55% -
Total Cost 400,789 407,388 428,468 462,735 476,706 454,767 480,746 -11.43%
-
Net Worth 4,602,934 4,512,165 4,407,027 4,374,303 4,337,134 4,328,683 4,118,721 7.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 74,695 74,646 - - 43,354 -
Div Payout % - - 88.81% 138.50% - - 76.34% -
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 4,602,934 4,512,165 4,407,027 4,374,303 4,337,134 4,328,683 4,118,721 7.69%
NOSH 1,494,459 1,494,094 1,493,907 1,492,936 1,495,563 1,492,649 1,445,165 2.26%
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 18.31% 18.36% 16.41% 10.43% 11.57% 16.89% 10.57% -
ROE 1.95% 2.03% 1.91% 1.23% 1.44% 2.13% 1.38% -
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 32.83 33.40 34.31 34.60 36.04 36.66 37.20 -8.00%
EPS 6.01 6.13 5.63 3.61 4.17 6.19 3.93 32.77%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 3.00 -
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 20.44 20.79 21.35 21.52 22.46 22.79 22.39 -5.89%
EPS 3.74 3.82 3.50 2.25 2.60 3.85 2.37 35.58%
DPS 0.00 0.00 3.11 3.11 0.00 0.00 1.81 -
NAPS 1.9175 1.8797 1.8359 1.8223 1.8068 1.8033 1.7158 7.69%
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 5.15 4.10 4.43 4.62 5.19 5.43 6.96 -18.20%
P/EPS 28.12 22.35 27.00 44.32 44.84 32.15 65.90 -43.35%
EY 3.56 4.47 3.70 2.26 2.23 3.11 1.52 76.45%
DY 0.00 0.00 3.29 3.13 0.00 0.00 1.16 -
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 5.64 4.97 3.73 3.67 5.27 5.54 6.02 -4.25%
P/EPS 30.78 27.08 22.74 35.18 45.56 32.79 57.00 -33.71%
EY 3.25 3.69 4.40 2.84 2.19 3.05 1.75 51.14%
DY 0.00 0.00 3.91 3.94 0.00 0.00 1.34 -
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