[AFFIN] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.48%
YoY- 51.81%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,162,860 2,011,024 2,140,404 2,163,830 1,922,064 1,827,391 1,877,878 2.38%
PBT 594,833 498,728 359,235 401,580 185,814 407,371 297,360 12.24%
Tax -148,610 -126,948 -93,785 -110,338 6,122 -121,157 -79,580 10.96%
NP 446,223 371,780 265,450 291,242 191,936 286,214 217,780 12.69%
-
NP to SH 446,223 371,780 265,450 291,242 191,849 270,410 215,120 12.92%
-
Tax Rate 24.98% 25.45% 26.11% 27.48% -3.29% 29.74% 26.76% -
Total Cost 1,716,637 1,639,244 1,874,954 1,872,588 1,730,128 1,541,177 1,660,098 0.55%
-
Net Worth 5,168,206 4,723,022 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 20.52%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 261,510 201,738 118,001 62,976 48,822 - - -
Div Payout % 58.61% 54.26% 44.45% 21.62% 25.45% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 5,168,206 4,723,022 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 20.52%
NOSH 1,493,701 1,494,627 1,492,936 1,285,631 1,231,733 1,209,093 1,017,592 6.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 20.63% 18.49% 12.40% 13.46% 9.99% 15.66% 11.60% -
ROE 8.63% 7.87% 6.07% 7.87% 5.77% 12.42% 12.77% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 144.80 134.55 143.37 168.31 156.05 151.14 184.54 -3.95%
EPS 29.87 24.87 17.78 22.65 15.58 22.36 21.14 5.92%
DPS 17.50 13.50 7.90 4.90 4.00 0.00 0.00 -
NAPS 3.46 3.16 2.93 2.88 2.70 1.8003 1.6558 13.06%
Adjusted Per Share Value based on latest NOSH - 1,285,631
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 90.10 83.78 89.17 90.14 80.07 76.13 78.23 2.38%
EPS 18.59 15.49 11.06 12.13 7.99 11.26 8.96 12.92%
DPS 10.89 8.40 4.92 2.62 2.03 0.00 0.00 -
NAPS 2.153 1.9675 1.8223 1.5424 1.3854 0.9068 0.7019 20.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.12 1.95 1.60 2.50 1.72 1.69 1.60 -
P/RPS 2.15 1.45 1.12 1.49 1.10 1.12 0.87 16.26%
P/EPS 10.44 7.84 9.00 11.04 11.04 7.56 7.57 5.50%
EY 9.57 12.76 11.11 9.06 9.06 13.23 13.21 -5.22%
DY 5.61 6.92 4.94 1.96 2.33 0.00 0.00 -
P/NAPS 0.90 0.62 0.55 0.87 0.64 0.94 0.97 -1.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 18/11/08 23/11/07 23/11/06 25/11/05 26/11/04 -
Price 3.17 2.38 1.27 2.56 1.92 1.56 1.64 -
P/RPS 2.19 1.77 0.89 1.52 1.23 1.03 0.89 16.18%
P/EPS 10.61 9.57 7.14 11.30 12.33 6.98 7.76 5.34%
EY 9.42 10.45 14.00 8.85 8.11 14.34 12.89 -5.09%
DY 5.52 5.67 6.22 1.91 2.08 0.00 0.00 -
P/NAPS 0.92 0.75 0.43 0.89 0.71 0.87 0.99 -1.21%

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