[AFFIN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 25.14%
YoY- -0.87%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,890,688 2,499,100 2,080,100 1,995,904 2,188,648 2,038,236 1,709,552 9.14%
PBT 855,776 561,208 709,292 481,060 497,656 355,388 277,068 20.65%
Tax -191,676 -136,940 -167,964 -114,708 -128,076 -105,340 -72,736 17.50%
NP 664,100 424,268 541,328 366,352 369,580 250,048 204,332 21.68%
-
NP to SH 664,100 424,268 541,328 366,352 369,580 250,048 204,332 21.68%
-
Tax Rate 22.40% 24.40% 23.68% 23.84% 25.74% 29.64% 26.25% -
Total Cost 2,226,588 2,074,832 1,538,772 1,629,552 1,819,068 1,788,188 1,505,220 6.73%
-
Net Worth 5,753,341 5,288,410 4,929,310 4,512,165 4,328,683 3,554,109 3,252,082 9.96%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 5,753,341 5,288,410 4,929,310 4,512,165 4,328,683 3,554,109 3,252,082 9.96%
NOSH 1,494,374 1,493,901 1,493,730 1,494,094 1,492,649 1,260,322 1,213,372 3.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 22.97% 16.98% 26.02% 18.36% 16.89% 12.27% 11.95% -
ROE 11.54% 8.02% 10.98% 8.12% 8.54% 7.04% 6.28% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 193.44 167.29 139.26 133.59 146.63 161.72 140.89 5.42%
EPS 44.44 28.40 36.24 24.52 24.76 19.84 16.84 17.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.54 3.30 3.02 2.90 2.82 2.6802 6.21%
Adjusted Per Share Value based on latest NOSH - 1,494,094
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 120.42 104.11 86.65 83.15 91.18 84.91 71.22 9.13%
EPS 27.67 17.67 22.55 15.26 15.40 10.42 8.51 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3967 2.2031 2.0535 1.8797 1.8033 1.4806 1.3548 9.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.03 3.50 2.90 1.37 1.99 2.35 1.77 -
P/RPS 1.57 2.09 2.08 1.03 1.36 1.45 1.26 3.73%
P/EPS 6.82 12.32 8.00 5.59 8.04 11.84 10.51 -6.94%
EY 14.67 8.11 12.50 17.90 12.44 8.44 9.51 7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.99 0.88 0.45 0.69 0.83 0.66 3.03%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 24/05/11 31/05/10 15/05/09 15/05/08 14/05/07 15/05/06 -
Price 3.01 3.50 2.90 1.66 2.03 2.23 1.80 -
P/RPS 1.56 2.09 2.08 1.24 1.38 1.38 1.28 3.34%
P/EPS 6.77 12.32 8.00 6.77 8.20 11.24 10.69 -7.32%
EY 14.76 8.11 12.50 14.77 12.20 8.90 9.36 7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.99 0.88 0.55 0.70 0.79 0.67 2.56%

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