[AFFIN] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.25%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,018,787 2,200,585 2,133,188 1,823,742 1,813,618 1,900,513 1,929,648 0.75%
PBT 433,913 368,719 370,153 240,434 386,807 266,071 93,959 29.01%
Tax -114,506 -97,125 -111,236 -30,033 -101,006 -66,888 -16,421 38.17%
NP 319,407 271,594 258,917 210,401 285,801 199,183 77,538 26.58%
-
NP to SH 319,407 271,594 258,917 207,572 272,739 196,523 77,538 26.58%
-
Tax Rate 26.39% 26.34% 30.05% 12.49% 26.11% 25.14% 17.48% -
Total Cost 1,699,380 1,928,991 1,874,271 1,613,341 1,527,817 1,701,330 1,852,110 -1.42%
-
Net Worth 4,602,934 4,337,134 3,634,101 3,243,631 2,149,869 1,010,890 1,251,299 24.22%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 149,342 69,067 61,898 24,188 - - - -
Div Payout % 46.76% 25.43% 23.91% 11.65% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 4,602,934 4,337,134 3,634,101 3,243,631 2,149,869 1,010,890 1,251,299 24.22%
NOSH 1,494,459 1,495,563 1,275,123 1,223,042 1,207,045 1,010,890 986,129 7.16%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.82% 12.34% 12.14% 11.54% 15.76% 10.48% 4.02% -
ROE 6.94% 6.26% 7.12% 6.40% 12.69% 19.44% 6.20% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 135.08 147.14 167.29 149.12 150.25 188.00 195.68 -5.98%
EPS 21.37 18.16 20.31 16.97 22.60 19.44 7.86 18.12%
DPS 10.00 4.62 4.85 2.00 0.00 0.00 0.00 -
NAPS 3.08 2.90 2.85 2.6521 1.7811 1.00 1.2689 15.91%
Adjusted Per Share Value based on latest NOSH - 1,223,042
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 84.04 91.60 88.80 75.92 75.50 79.11 80.33 0.75%
EPS 13.30 11.31 10.78 8.64 11.35 8.18 3.23 26.57%
DPS 6.22 2.88 2.58 1.01 0.00 0.00 0.00 -
NAPS 1.9161 1.8054 1.5128 1.3502 0.8949 0.4208 0.5209 24.21%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.69 1.87 2.49 1.75 1.52 1.25 1.09 -
P/RPS 1.25 1.27 1.49 1.17 1.01 0.66 0.56 14.30%
P/EPS 7.91 10.30 12.26 10.31 6.73 6.43 13.86 -8.91%
EY 12.65 9.71 8.15 9.70 14.87 15.55 7.21 9.81%
DY 5.92 2.47 1.95 1.14 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.87 0.66 0.85 1.25 0.86 -7.17%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 14/08/08 29/08/07 25/08/06 11/08/05 18/08/04 03/09/03 -
Price 1.85 1.90 2.54 1.67 1.58 1.34 1.19 -
P/RPS 1.37 1.29 1.52 1.12 1.05 0.71 0.61 14.42%
P/EPS 8.66 10.46 12.51 9.84 6.99 6.89 15.13 -8.87%
EY 11.55 9.56 7.99 10.16 14.30 14.51 6.61 9.73%
DY 5.41 2.43 1.91 1.20 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.89 0.63 0.89 1.34 0.94 -7.20%

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