[AFFIN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 18.32%
YoY- 97.18%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 534,605 520,025 510,409 508,867 490,606 498,976 512,575 2.85%
PBT 154,311 177,323 114,002 139,982 122,911 120,265 115,570 21.31%
Tax -42,605 -41,991 -29,832 -33,714 -33,094 -28,677 -31,463 22.46%
NP 111,706 135,332 84,170 106,268 89,817 91,588 84,107 20.88%
-
NP to SH 111,706 135,332 84,170 106,268 89,817 91,588 84,107 20.88%
-
Tax Rate 27.61% 23.68% 26.17% 24.08% 26.93% 23.84% 27.22% -
Total Cost 422,899 384,693 426,239 402,599 400,789 407,388 428,468 -0.87%
-
Net Worth 5,047,677 4,929,310 4,739,234 4,723,022 4,602,934 4,512,165 4,407,027 9.49%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 127,077 127,043 - - 74,695 -
Div Payout % - - 150.98% 119.55% - - 88.81% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 5,047,677 4,929,310 4,739,234 4,723,022 4,602,934 4,512,165 4,407,027 9.49%
NOSH 1,493,395 1,493,730 1,495,026 1,494,627 1,494,459 1,494,094 1,493,907 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.90% 26.02% 16.49% 20.88% 18.31% 18.36% 16.41% -
ROE 2.21% 2.75% 1.78% 2.25% 1.95% 2.03% 1.91% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.80 34.81 34.14 34.05 32.83 33.40 34.31 2.88%
EPS 7.48 9.06 5.63 7.11 6.01 6.13 5.63 20.91%
DPS 0.00 0.00 8.50 8.50 0.00 0.00 5.00 -
NAPS 3.38 3.30 3.17 3.16 3.08 3.02 2.95 9.52%
Adjusted Per Share Value based on latest NOSH - 1,494,627
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.25 21.65 21.25 21.18 20.42 20.77 21.34 2.83%
EPS 4.65 5.63 3.50 4.42 3.74 3.81 3.50 20.91%
DPS 0.00 0.00 5.29 5.29 0.00 0.00 3.11 -
NAPS 2.1012 2.052 1.9728 1.9661 1.9161 1.8783 1.8345 9.49%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.01 2.90 2.52 1.95 1.69 1.37 1.52 -
P/RPS 8.41 8.33 7.38 5.73 5.15 4.10 4.43 53.49%
P/EPS 40.24 32.01 44.76 27.43 28.12 22.35 27.00 30.57%
EY 2.49 3.12 2.23 3.65 3.56 4.47 3.70 -23.26%
DY 0.00 0.00 3.37 4.36 0.00 0.00 3.29 -
P/NAPS 0.89 0.88 0.79 0.62 0.55 0.45 0.52 43.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 31/05/10 25/02/10 20/11/09 20/08/09 15/05/09 24/02/09 -
Price 3.05 2.90 2.64 2.38 1.85 1.66 1.28 -
P/RPS 8.52 8.33 7.73 6.99 5.64 4.97 3.73 73.70%
P/EPS 40.78 32.01 46.89 33.47 30.78 27.08 22.74 47.76%
EY 2.45 3.12 2.13 2.99 3.25 3.69 4.40 -32.39%
DY 0.00 0.00 3.22 3.57 0.00 0.00 3.91 -
P/NAPS 0.90 0.88 0.83 0.75 0.60 0.55 0.43 63.84%

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