[AFFIN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.29%
YoY- 16.28%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,011,024 2,018,787 2,067,252 2,115,438 2,140,404 2,200,585 2,222,476 -6.44%
PBT 498,728 433,913 400,061 404,210 359,235 368,719 388,538 18.09%
Tax -126,948 -114,506 -108,106 -111,448 -93,785 -97,125 -106,882 12.14%
NP 371,780 319,407 291,955 292,762 265,450 271,594 281,656 20.31%
-
NP to SH 371,780 319,407 291,955 292,762 265,450 271,594 281,656 20.31%
-
Tax Rate 25.45% 26.39% 27.02% 27.57% 26.11% 26.34% 27.51% -
Total Cost 1,639,244 1,699,380 1,775,297 1,822,676 1,874,954 1,928,991 1,940,820 -10.63%
-
Net Worth 4,723,022 4,602,934 4,512,165 4,407,027 4,374,303 4,337,134 4,328,683 5.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 201,738 149,342 149,342 149,342 118,001 69,067 69,067 104.20%
Div Payout % 54.26% 46.76% 51.15% 51.01% 44.45% 25.43% 24.52% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,723,022 4,602,934 4,512,165 4,407,027 4,374,303 4,337,134 4,328,683 5.97%
NOSH 1,494,627 1,494,459 1,494,094 1,493,907 1,492,936 1,495,563 1,492,649 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 18.49% 15.82% 14.12% 13.84% 12.40% 12.34% 12.67% -
ROE 7.87% 6.94% 6.47% 6.64% 6.07% 6.26% 6.51% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 134.55 135.08 138.36 141.60 143.37 147.14 148.89 -6.52%
EPS 24.87 21.37 19.54 19.60 17.78 18.16 18.87 20.18%
DPS 13.50 10.00 10.00 10.00 7.90 4.62 4.63 103.96%
NAPS 3.16 3.08 3.02 2.95 2.93 2.90 2.90 5.88%
Adjusted Per Share Value based on latest NOSH - 1,493,907
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 83.78 84.10 86.12 88.13 89.17 91.67 92.58 -6.43%
EPS 15.49 13.31 12.16 12.20 11.06 11.31 11.73 20.34%
DPS 8.40 6.22 6.22 6.22 4.92 2.88 2.88 104.00%
NAPS 1.9675 1.9175 1.8797 1.8359 1.8223 1.8068 1.8033 5.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.95 1.69 1.37 1.52 1.60 1.87 1.99 -
P/RPS 1.45 1.25 0.99 1.07 1.12 1.27 1.34 5.39%
P/EPS 7.84 7.91 7.01 7.76 9.00 10.30 10.55 -17.94%
EY 12.76 12.65 14.26 12.89 11.11 9.71 9.48 21.88%
DY 6.92 5.92 7.30 6.58 4.94 2.47 2.33 106.48%
P/NAPS 0.62 0.55 0.45 0.52 0.55 0.64 0.69 -6.87%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 20/08/09 15/05/09 24/02/09 18/11/08 14/08/08 15/05/08 -
Price 2.38 1.85 1.66 1.28 1.27 1.90 2.03 -
P/RPS 1.77 1.37 1.20 0.90 0.89 1.29 1.36 19.18%
P/EPS 9.57 8.66 8.50 6.53 7.14 10.46 10.76 -7.50%
EY 10.45 11.55 11.77 15.31 14.00 9.56 9.30 8.07%
DY 5.67 5.41 6.02 7.81 6.22 2.43 2.28 83.45%
P/NAPS 0.75 0.60 0.55 0.43 0.43 0.66 0.70 4.70%

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