[AFFIN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -20.79%
YoY- 0.07%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 597,821 534,605 520,025 510,409 508,867 490,606 498,976 12.79%
PBT 149,197 154,311 177,323 114,002 139,982 122,911 120,265 15.44%
Tax -34,182 -42,605 -41,991 -29,832 -33,714 -33,094 -28,677 12.40%
NP 115,015 111,706 135,332 84,170 106,268 89,817 91,588 16.38%
-
NP to SH 115,015 111,706 135,332 84,170 106,268 89,817 91,588 16.38%
-
Tax Rate 22.91% 27.61% 23.68% 26.17% 24.08% 26.93% 23.84% -
Total Cost 482,806 422,899 384,693 426,239 402,599 400,789 407,388 11.97%
-
Net Worth 5,168,206 5,047,677 4,929,310 4,739,234 4,723,022 4,602,934 4,512,165 9.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 134,433 - - 127,077 127,043 - - -
Div Payout % 116.88% - - 150.98% 119.55% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 5,168,206 5,047,677 4,929,310 4,739,234 4,723,022 4,602,934 4,512,165 9.46%
NOSH 1,493,701 1,493,395 1,493,730 1,495,026 1,494,627 1,494,459 1,494,094 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.24% 20.90% 26.02% 16.49% 20.88% 18.31% 18.36% -
ROE 2.23% 2.21% 2.75% 1.78% 2.25% 1.95% 2.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.02 35.80 34.81 34.14 34.05 32.83 33.40 12.79%
EPS 7.70 7.48 9.06 5.63 7.11 6.01 6.13 16.40%
DPS 9.00 0.00 0.00 8.50 8.50 0.00 0.00 -
NAPS 3.46 3.38 3.30 3.17 3.16 3.08 3.02 9.48%
Adjusted Per Share Value based on latest NOSH - 1,495,026
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.89 22.25 21.65 21.25 21.18 20.42 20.77 12.80%
EPS 4.79 4.65 5.63 3.50 4.42 3.74 3.81 16.46%
DPS 5.60 0.00 0.00 5.29 5.29 0.00 0.00 -
NAPS 2.1514 2.1012 2.052 1.9728 1.9661 1.9161 1.8783 9.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.12 3.01 2.90 2.52 1.95 1.69 1.37 -
P/RPS 7.80 8.41 8.33 7.38 5.73 5.15 4.10 53.47%
P/EPS 40.52 40.24 32.01 44.76 27.43 28.12 22.35 48.62%
EY 2.47 2.49 3.12 2.23 3.65 3.56 4.47 -32.63%
DY 2.88 0.00 0.00 3.37 4.36 0.00 0.00 -
P/NAPS 0.90 0.89 0.88 0.79 0.62 0.55 0.45 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 20/08/10 31/05/10 25/02/10 20/11/09 20/08/09 15/05/09 -
Price 3.17 3.05 2.90 2.64 2.38 1.85 1.66 -
P/RPS 7.92 8.52 8.33 7.73 6.99 5.64 4.97 36.39%
P/EPS 41.17 40.78 32.01 46.89 33.47 30.78 27.08 32.18%
EY 2.43 2.45 3.12 2.13 2.99 3.25 3.69 -24.28%
DY 2.84 0.00 0.00 3.22 3.57 0.00 0.00 -
P/NAPS 0.92 0.90 0.88 0.83 0.75 0.60 0.55 40.86%

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