[AFFIN] YoY 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- -20.79%
YoY- 0.07%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
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 756,191 708,270 620,544 510,409 512,575 537,541 516,498 6.55%
PBT 212,198 174,674 156,702 114,002 115,570 70,595 119,204 10.07%
Tax -51,817 -42,131 -30,130 -29,832 -31,463 -13,800 -22,940 14.53%
NP 160,381 132,543 126,572 84,170 84,107 56,795 96,264 8.87%
-
NP to SH 160,381 132,543 126,572 84,170 84,107 56,795 96,264 8.87%
-
Tax Rate 24.42% 24.12% 19.23% 26.17% 27.22% 19.55% 19.24% -
Total Cost 595,810 575,727 493,972 426,239 428,468 480,746 420,234 5.98%
-
Net Worth 6,038,576 5,588,622 5,200,360 4,739,234 4,407,027 4,118,721 3,440,661 9.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 127,077 74,695 43,354 37,263 -
Div Payout % - - - 150.98% 88.81% 76.34% 38.71% -
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 6,038,576 5,588,622 5,200,360 4,739,234 4,407,027 4,118,721 3,440,661 9.81%
NOSH 1,494,697 1,494,284 1,494,356 1,495,026 1,493,907 1,445,165 1,242,116 3.13%
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 21.21% 18.71% 20.40% 16.49% 16.41% 10.57% 18.64% -
ROE 2.66% 2.37% 2.43% 1.78% 1.91% 1.38% 2.80% -
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 50.59 47.40 41.53 34.14 34.31 37.20 41.58 3.31%
EPS 10.73 8.87 8.47 5.63 5.63 3.93 7.75 5.56%
DPS 0.00 0.00 0.00 8.50 5.00 3.00 3.00 -
NAPS 4.04 3.74 3.48 3.17 2.95 2.85 2.77 6.48%
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 31.48 29.48 25.83 21.25 21.34 22.38 21.50 6.55%
EPS 6.68 5.52 5.27 3.50 3.50 2.36 4.01 8.86%
DPS 0.00 0.00 0.00 5.29 3.11 1.80 1.55 -
NAPS 2.5137 2.3264 2.1648 1.9728 1.8345 1.7145 1.4323 9.81%
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 6.80 6.50 7.44 7.38 4.43 6.96 4.62 6.64%
P/EPS 32.06 34.72 36.48 44.76 27.00 65.90 24.77 4.38%
EY 3.12 2.88 2.74 2.23 3.70 1.52 4.04 -4.21%
DY 0.00 0.00 0.00 3.37 3.29 1.16 1.56 -
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 6.42 6.65 7.90 7.73 3.73 6.02 6.08 0.91%
P/EPS 30.29 35.51 38.72 46.89 22.74 57.00 32.65 -1.24%
EY 3.30 2.82 2.58 2.13 4.40 1.75 3.06 1.26%
DY 0.00 0.00 0.00 3.22 3.91 1.34 1.19 -
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