[AFFIN] YoY Annualized 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- -3.67%
YoY- 49.23%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,203,268 1,997,932 2,137,150 2,196,442 1,962,041 1,789,348 1,819,333 3.24%
PBT 641,108 510,877 384,853 376,501 260,276 454,872 353,569 10.42%
Tax -158,370 -127,313 -106,646 -116,530 -86,070 -201,941 -172,702 -1.43%
NP 482,737 383,564 278,206 259,970 174,205 252,930 180,866 17.76%
-
NP to SH 482,737 383,564 278,206 259,970 174,205 231,858 180,866 17.76%
-
Tax Rate 24.70% 24.92% 27.71% 30.95% 33.07% 44.40% 48.85% -
Total Cost 1,720,530 1,614,368 1,858,944 1,936,472 1,787,836 1,536,417 1,638,466 0.81%
-
Net Worth 5,170,051 4,722,320 4,376,228 3,667,776 3,303,050 2,143,770 1,670,091 20.71%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 179,308 169,365 99,572 33,960 32,622 - - -
Div Payout % 37.14% 44.16% 35.79% 13.06% 18.73% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 5,170,051 4,722,320 4,376,228 3,667,776 3,303,050 2,143,770 1,670,091 20.71%
NOSH 1,494,234 1,494,405 1,493,593 1,273,533 1,223,351 1,190,785 1,008,631 6.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.91% 19.20% 13.02% 11.84% 8.88% 14.14% 9.94% -
ROE 9.34% 8.12% 6.36% 7.09% 5.27% 10.82% 10.83% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 147.45 133.69 143.09 172.47 160.38 150.27 180.38 -3.30%
EPS 32.31 25.67 18.63 20.41 14.24 19.48 17.93 10.30%
DPS 12.00 11.33 6.67 2.67 2.67 0.00 0.00 -
NAPS 3.46 3.16 2.93 2.88 2.70 1.8003 1.6558 13.06%
Adjusted Per Share Value based on latest NOSH - 1,285,631
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 91.72 83.17 88.96 91.43 81.67 74.49 75.73 3.24%
EPS 20.10 15.97 11.58 10.82 7.25 9.65 7.53 17.76%
DPS 7.46 7.05 4.14 1.41 1.36 0.00 0.00 -
NAPS 2.1522 1.9658 1.8217 1.5268 1.375 0.8924 0.6952 20.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.12 1.95 1.60 2.50 1.72 1.69 1.60 -
P/RPS 2.12 1.46 1.12 1.45 1.07 1.12 0.89 15.55%
P/EPS 9.66 7.60 8.59 12.25 12.08 8.68 8.92 1.33%
EY 10.35 13.16 11.64 8.17 8.28 11.52 11.21 -1.32%
DY 3.85 5.81 4.17 1.07 1.55 0.00 0.00 -
P/NAPS 0.90 0.62 0.55 0.87 0.64 0.94 0.97 -1.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 18/11/08 23/11/07 23/11/06 25/11/05 26/11/04 -
Price 3.17 2.38 1.27 2.56 1.92 1.56 1.64 -
P/RPS 2.15 1.78 0.89 1.48 1.20 1.04 0.91 15.39%
P/EPS 9.81 9.27 6.82 12.54 13.48 8.01 9.15 1.16%
EY 10.19 10.78 14.67 7.97 7.42 12.48 10.93 -1.16%
DY 3.79 4.76 5.25 1.04 1.39 0.00 0.00 -
P/NAPS 0.92 0.75 0.43 0.89 0.71 0.87 0.99 -1.21%

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