[AFFIN] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.26%
YoY- -3.7%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,008,858 2,115,438 2,184,873 1,988,029 1,864,649 1,849,880 1,903,528 0.90%
PBT 497,160 404,210 352,971 314,411 326,538 331,394 142,025 23.19%
Tax -125,317 -111,448 -101,198 -87,493 -75,000 -99,228 -14,729 42.83%
NP 371,843 292,762 251,773 226,918 251,538 232,166 127,296 19.54%
-
NP to SH 371,843 292,762 251,773 226,918 235,646 232,166 127,296 19.54%
-
Tax Rate 25.21% 27.57% 28.67% 27.83% 22.97% 29.94% 10.37% -
Total Cost 1,637,015 1,822,676 1,933,100 1,761,111 1,613,111 1,617,714 1,776,232 -1.34%
-
Net Worth 4,737,710 4,406,366 3,754,856 3,413,593 3,176,306 3,002,855 1,538,988 20.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 127,036 74,684 65,874 61,395 47,944 10,141 - -
Div Payout % 34.16% 25.51% 26.16% 27.06% 20.35% 4.37% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 4,737,710 4,406,366 3,754,856 3,413,593 3,176,306 3,002,855 1,538,988 20.59%
NOSH 1,494,545 1,493,683 1,317,493 1,227,911 1,198,606 1,014,101 991,360 7.07%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 18.51% 13.84% 11.52% 11.41% 13.49% 12.55% 6.69% -
ROE 7.85% 6.64% 6.71% 6.65% 7.42% 7.73% 8.27% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 134.41 141.63 165.84 161.90 155.57 182.42 192.01 -5.76%
EPS 24.88 19.60 19.11 18.48 19.66 22.90 12.84 11.64%
DPS 8.50 5.00 5.00 5.00 4.00 1.00 0.00 -
NAPS 3.17 2.95 2.85 2.78 2.65 2.9611 1.5524 12.62%
Adjusted Per Share Value based on latest NOSH - 1,242,116
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 83.69 88.13 91.02 82.82 77.68 77.06 79.30 0.90%
EPS 15.49 12.20 10.49 9.45 9.82 9.67 5.30 19.55%
DPS 5.29 3.11 2.74 2.56 2.00 0.42 0.00 -
NAPS 1.9736 1.8356 1.5642 1.422 1.3232 1.2509 0.6411 20.59%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.52 1.52 2.59 1.92 1.57 1.69 1.07 -
P/RPS 1.87 1.07 1.56 1.19 1.01 0.93 0.56 22.23%
P/EPS 10.13 7.76 13.55 10.39 7.99 7.38 8.33 3.31%
EY 9.87 12.89 7.38 9.62 12.52 13.55 12.00 -3.20%
DY 3.37 3.29 1.93 2.60 2.55 0.59 0.00 -
P/NAPS 0.79 0.52 0.91 0.69 0.59 0.57 0.69 2.27%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 29/02/08 26/02/07 28/02/06 25/02/05 27/02/04 -
Price 2.64 1.28 2.24 2.53 1.60 1.78 1.70 -
P/RPS 1.96 0.90 1.35 1.56 1.03 0.98 0.89 14.04%
P/EPS 10.61 6.53 11.72 13.69 8.14 7.78 13.24 -3.62%
EY 9.42 15.31 8.53 7.30 12.29 12.86 7.55 3.75%
DY 3.22 3.91 2.23 1.98 2.50 0.56 0.00 -
P/NAPS 0.83 0.43 0.79 0.91 0.60 0.60 1.10 -4.58%

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