[AFFIN] YoY Annualized 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- 5.72%
YoY- 37.87%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,954,042 2,604,801 2,203,268 1,997,932 2,137,150 2,196,442 1,962,041 7.05%
PBT 828,440 712,632 641,108 510,877 384,853 376,501 260,276 21.26%
Tax -203,692 -212,029 -158,370 -127,313 -106,646 -116,530 -86,070 15.42%
NP 624,748 500,602 482,737 383,564 278,206 259,970 174,205 23.69%
-
NP to SH 624,748 500,602 482,737 383,564 278,206 259,970 174,205 23.69%
-
Tax Rate 24.59% 29.75% 24.70% 24.92% 27.71% 30.95% 33.07% -
Total Cost 2,329,294 2,104,198 1,720,530 1,614,368 1,858,944 1,936,472 1,787,836 4.50%
-
Net Worth 6,053,180 5,589,929 5,170,051 4,722,320 4,376,228 3,667,776 3,303,050 10.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 298,922 239,141 179,308 169,365 99,572 33,960 32,622 44.60%
Div Payout % 47.85% 47.77% 37.14% 44.16% 35.79% 13.06% 18.73% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,053,180 5,589,929 5,170,051 4,722,320 4,376,228 3,667,776 3,303,050 10.61%
NOSH 1,494,612 1,494,633 1,494,234 1,494,405 1,493,593 1,273,533 1,223,351 3.39%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.15% 19.22% 21.91% 19.20% 13.02% 11.84% 8.88% -
ROE 10.32% 8.96% 9.34% 8.12% 6.36% 7.09% 5.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 197.65 174.28 147.45 133.69 143.09 172.47 160.38 3.54%
EPS 41.80 33.49 32.31 25.67 18.63 20.41 14.24 19.63%
DPS 20.00 16.00 12.00 11.33 6.67 2.67 2.67 39.83%
NAPS 4.05 3.74 3.46 3.16 2.93 2.88 2.70 6.98%
Adjusted Per Share Value based on latest NOSH - 1,494,627
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 123.06 108.51 91.78 83.23 89.03 91.50 81.74 7.05%
EPS 26.03 20.85 20.11 15.98 11.59 10.83 7.26 23.69%
DPS 12.45 9.96 7.47 7.06 4.15 1.41 1.36 44.58%
NAPS 2.5216 2.3287 2.1538 1.9672 1.8231 1.5279 1.376 10.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.37 2.49 3.12 1.95 1.60 2.50 1.72 -
P/RPS 1.71 1.43 2.12 1.46 1.12 1.45 1.07 8.11%
P/EPS 8.06 7.43 9.66 7.60 8.59 12.25 12.08 -6.51%
EY 12.40 13.45 10.35 13.16 11.64 8.17 8.28 6.95%
DY 5.93 6.43 3.85 5.81 4.17 1.07 1.55 25.03%
P/NAPS 0.83 0.67 0.90 0.62 0.55 0.87 0.64 4.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 18/11/11 26/11/10 20/11/09 18/11/08 23/11/07 23/11/06 -
Price 3.37 2.90 3.17 2.38 1.27 2.56 1.92 -
P/RPS 1.71 1.66 2.15 1.78 0.89 1.48 1.20 6.07%
P/EPS 8.06 8.66 9.81 9.27 6.82 12.54 13.48 -8.20%
EY 12.40 11.55 10.19 10.78 14.67 7.97 7.42 8.92%
DY 5.93 5.52 3.79 4.76 5.25 1.04 1.39 27.32%
P/NAPS 0.83 0.78 0.92 0.75 0.43 0.89 0.71 2.63%

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