[AFFIN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.29%
YoY- 25.86%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,005,297 2,954,042 2,604,801 2,203,268 1,997,932 2,137,150 2,196,442 5.35%
PBT 846,425 828,440 712,632 641,108 510,877 384,853 376,501 14.44%
Tax -202,284 -203,692 -212,029 -158,370 -127,313 -106,646 -116,530 9.61%
NP 644,141 624,748 500,602 482,737 383,564 278,206 259,970 16.30%
-
NP to SH 644,141 624,748 500,602 482,737 383,564 278,206 259,970 16.30%
-
Tax Rate 23.90% 24.59% 29.75% 24.70% 24.92% 27.71% 30.95% -
Total Cost 2,361,156 2,329,294 2,104,198 1,720,530 1,614,368 1,858,944 1,936,472 3.35%
-
Net Worth 6,487,252 6,053,180 5,589,929 5,170,051 4,722,320 4,376,228 3,667,776 9.96%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 298,951 298,922 239,141 179,308 169,365 99,572 33,960 43.64%
Div Payout % 46.41% 47.85% 47.77% 37.14% 44.16% 35.79% 13.06% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 6,487,252 6,053,180 5,589,929 5,170,051 4,722,320 4,376,228 3,667,776 9.96%
NOSH 1,494,758 1,494,612 1,494,633 1,494,234 1,494,405 1,493,593 1,273,533 2.70%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 21.43% 21.15% 19.22% 21.91% 19.20% 13.02% 11.84% -
ROE 9.93% 10.32% 8.96% 9.34% 8.12% 6.36% 7.09% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 201.06 197.65 174.28 147.45 133.69 143.09 172.47 2.58%
EPS 43.09 41.80 33.49 32.31 25.67 18.63 20.41 13.25%
DPS 20.00 20.00 16.00 12.00 11.33 6.67 2.67 39.83%
NAPS 4.34 4.05 3.74 3.46 3.16 2.93 2.88 7.06%
Adjusted Per Share Value based on latest NOSH - 1,493,701
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 125.20 123.06 108.51 91.78 83.23 89.03 91.50 5.36%
EPS 26.83 26.03 20.85 20.11 15.98 11.59 10.83 16.30%
DPS 12.45 12.45 9.96 7.47 7.06 4.15 1.41 43.71%
NAPS 2.7025 2.5216 2.3287 2.1538 1.9672 1.8231 1.5279 9.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.39 3.37 2.49 3.12 1.95 1.60 2.50 -
P/RPS 2.18 1.71 1.43 2.12 1.46 1.12 1.45 7.02%
P/EPS 10.19 8.06 7.43 9.66 7.60 8.59 12.25 -3.01%
EY 9.82 12.40 13.45 10.35 13.16 11.64 8.17 3.11%
DY 4.56 5.93 6.43 3.85 5.81 4.17 1.07 27.30%
P/NAPS 1.01 0.83 0.67 0.90 0.62 0.55 0.87 2.51%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 19/11/12 18/11/11 26/11/10 20/11/09 18/11/08 23/11/07 -
Price 4.22 3.37 2.90 3.17 2.38 1.27 2.56 -
P/RPS 2.10 1.71 1.66 2.15 1.78 0.89 1.48 5.99%
P/EPS 9.79 8.06 8.66 9.81 9.27 6.82 12.54 -4.03%
EY 10.21 12.40 11.55 10.19 10.78 14.67 7.97 4.21%
DY 4.74 5.93 5.52 3.79 4.76 5.25 1.04 28.73%
P/NAPS 0.97 0.83 0.78 0.92 0.75 0.43 0.89 1.44%

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