[AFFIN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.19%
YoY- 22.37%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,080,100 1,995,904 2,188,648 2,038,236 1,709,552 1,838,788 1,899,148 1.52%
PBT 709,292 481,060 497,656 355,388 277,068 525,920 346,876 12.65%
Tax -167,964 -114,708 -128,076 -105,340 -72,736 -167,872 -133,712 3.87%
NP 541,328 366,352 369,580 250,048 204,332 358,048 213,164 16.79%
-
NP to SH 541,328 366,352 369,580 250,048 204,332 324,656 202,524 17.79%
-
Tax Rate 23.68% 23.84% 25.74% 29.64% 26.25% 31.92% 38.55% -
Total Cost 1,538,772 1,629,552 1,819,068 1,788,188 1,505,220 1,480,740 1,685,984 -1.51%
-
Net Worth 4,929,310 4,512,165 4,328,683 3,554,109 3,252,082 2,238,695 1,578,376 20.89%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 4,929,310 4,512,165 4,328,683 3,554,109 3,252,082 2,238,695 1,578,376 20.89%
NOSH 1,493,730 1,494,094 1,492,649 1,260,322 1,213,372 1,281,158 995,444 6.99%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 26.02% 18.36% 16.89% 12.27% 11.95% 19.47% 11.22% -
ROE 10.98% 8.12% 8.54% 7.04% 6.28% 14.50% 12.83% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 139.26 133.59 146.63 161.72 140.89 143.53 190.78 -5.10%
EPS 36.24 24.52 24.76 19.84 16.84 28.08 21.40 9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.02 2.90 2.82 2.6802 1.7474 1.5856 12.98%
Adjusted Per Share Value based on latest NOSH - 1,260,322
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 86.59 83.08 91.11 84.85 71.16 76.54 79.06 1.52%
EPS 22.53 15.25 15.38 10.41 8.51 13.51 8.43 17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.052 1.8783 1.8019 1.4795 1.3538 0.9319 0.657 20.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.90 1.37 1.99 2.35 1.77 1.71 1.40 -
P/RPS 2.08 1.03 1.36 1.45 1.26 1.19 0.73 19.05%
P/EPS 8.00 5.59 8.04 11.84 10.51 6.75 6.88 2.54%
EY 12.50 17.90 12.44 8.44 9.51 14.82 14.53 -2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.45 0.69 0.83 0.66 0.98 0.88 0.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 15/05/09 15/05/08 14/05/07 15/05/06 03/05/05 17/05/04 -
Price 2.90 1.66 2.03 2.23 1.80 1.64 1.26 -
P/RPS 2.08 1.24 1.38 1.38 1.28 1.14 0.66 21.07%
P/EPS 8.00 6.77 8.20 11.24 10.69 6.47 6.19 4.36%
EY 12.50 14.77 12.20 8.90 9.36 15.45 16.15 -4.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.55 0.70 0.79 0.67 0.94 0.79 1.81%

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