[AFFIN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.06%
YoY- 27.01%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,971,723 2,655,610 2,272,995 2,008,858 2,115,438 2,184,873 1,988,029 6.92%
PBT 826,652 709,148 637,533 497,160 404,210 352,971 314,411 17.46%
Tax -197,710 -201,153 -148,908 -125,317 -111,448 -101,198 -87,493 14.53%
NP 628,942 507,995 488,625 371,843 292,762 251,773 226,918 18.50%
-
NP to SH 628,942 507,995 488,625 371,843 292,762 251,773 226,918 18.50%
-
Tax Rate 23.92% 28.37% 23.36% 25.21% 27.57% 28.67% 27.83% -
Total Cost 2,342,781 2,147,615 1,784,370 1,637,015 1,822,676 1,933,100 1,761,111 4.86%
-
Net Worth 6,038,321 5,589,588 5,200,045 4,737,710 4,406,366 3,754,856 3,413,593 9.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 224,195 179,345 134,483 127,036 74,684 65,874 61,395 24.06%
Div Payout % 35.65% 35.30% 27.52% 34.16% 25.51% 26.16% 27.06% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 6,038,321 5,589,588 5,200,045 4,737,710 4,406,366 3,754,856 3,413,593 9.96%
NOSH 1,494,633 1,494,542 1,494,266 1,494,545 1,493,683 1,317,493 1,227,911 3.32%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.16% 19.13% 21.50% 18.51% 13.84% 11.52% 11.41% -
ROE 10.42% 9.09% 9.40% 7.85% 6.64% 6.71% 6.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 198.83 177.69 152.11 134.41 141.63 165.84 161.90 3.48%
EPS 42.08 33.99 32.70 24.88 19.60 19.11 18.48 14.68%
DPS 15.00 12.00 9.00 8.50 5.00 5.00 5.00 20.07%
NAPS 4.04 3.74 3.48 3.17 2.95 2.85 2.78 6.42%
Adjusted Per Share Value based on latest NOSH - 1,495,026
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 123.80 110.63 94.69 83.69 88.13 91.02 82.82 6.92%
EPS 26.20 21.16 20.36 15.49 12.20 10.49 9.45 18.50%
DPS 9.34 7.47 5.60 5.29 3.11 2.74 2.56 24.05%
NAPS 2.5155 2.3285 2.1662 1.9736 1.8356 1.5642 1.422 9.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.44 3.08 3.09 2.52 1.52 2.59 1.92 -
P/RPS 1.73 1.73 2.03 1.87 1.07 1.56 1.19 6.42%
P/EPS 8.17 9.06 9.45 10.13 7.76 13.55 10.39 -3.92%
EY 12.23 11.04 10.58 9.87 12.89 7.38 9.62 4.07%
DY 4.36 3.90 2.91 3.37 3.29 1.93 2.60 8.98%
P/NAPS 0.85 0.82 0.89 0.79 0.52 0.91 0.69 3.53%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 20/02/12 24/02/11 25/02/10 24/02/09 29/02/08 26/02/07 -
Price 3.25 3.15 3.28 2.64 1.28 2.24 2.53 -
P/RPS 1.63 1.77 2.16 1.96 0.90 1.35 1.56 0.73%
P/EPS 7.72 9.27 10.03 10.61 6.53 11.72 13.69 -9.09%
EY 12.95 10.79 9.97 9.42 15.31 8.53 7.30 10.01%
DY 4.62 3.81 2.74 3.22 3.91 2.23 1.98 15.15%
P/NAPS 0.80 0.84 0.94 0.83 0.43 0.79 0.91 -2.12%

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