[AFFIN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 16.4%
YoY- 40.06%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,938,204 2,576,066 2,162,860 2,011,024 2,140,404 2,163,830 1,922,064 7.32%
PBT 835,274 691,176 594,833 498,728 359,235 401,580 185,814 28.43%
Tax -200,688 -189,152 -148,610 -126,948 -93,785 -110,338 6,122 -
NP 634,586 502,024 446,223 371,780 265,450 291,242 191,936 22.03%
-
NP to SH 634,586 502,024 446,223 371,780 265,450 291,242 191,849 22.04%
-
Tax Rate 24.03% 27.37% 24.98% 25.45% 26.11% 27.48% -3.29% -
Total Cost 2,303,618 2,074,042 1,716,637 1,639,244 1,874,954 1,872,588 1,730,128 4.88%
-
Net Worth 6,052,841 5,587,187 5,168,206 4,723,022 4,374,303 3,702,619 3,325,680 10.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 224,179 313,760 261,510 201,738 118,001 62,976 48,822 28.89%
Div Payout % 35.33% 62.50% 58.61% 54.26% 44.45% 21.62% 25.45% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,052,841 5,587,187 5,168,206 4,723,022 4,374,303 3,702,619 3,325,680 10.48%
NOSH 1,494,528 1,493,900 1,493,701 1,494,627 1,492,936 1,285,631 1,231,733 3.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.60% 19.49% 20.63% 18.49% 12.40% 13.46% 9.99% -
ROE 10.48% 8.99% 8.63% 7.87% 6.07% 7.87% 5.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 196.60 172.44 144.80 134.55 143.37 168.31 156.05 3.92%
EPS 42.46 33.60 29.87 24.87 17.78 22.65 15.58 18.16%
DPS 15.00 21.00 17.50 13.50 7.90 4.90 4.00 24.61%
NAPS 4.05 3.74 3.46 3.16 2.93 2.88 2.70 6.98%
Adjusted Per Share Value based on latest NOSH - 1,494,627
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 122.31 107.24 90.03 83.71 89.10 90.07 80.01 7.32%
EPS 26.42 20.90 18.58 15.48 11.05 12.12 7.99 22.03%
DPS 9.33 13.06 10.89 8.40 4.91 2.62 2.03 28.91%
NAPS 2.5196 2.3258 2.1514 1.9661 1.8209 1.5413 1.3844 10.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.37 2.49 3.12 1.95 1.60 2.50 1.72 -
P/RPS 1.71 1.44 2.15 1.45 1.12 1.49 1.10 7.62%
P/EPS 7.94 7.41 10.44 7.84 9.00 11.04 11.04 -5.34%
EY 12.60 13.50 9.57 12.76 11.11 9.06 9.06 5.64%
DY 4.45 8.43 5.61 6.92 4.94 1.96 2.33 11.37%
P/NAPS 0.83 0.67 0.90 0.62 0.55 0.87 0.64 4.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date - 18/11/11 26/11/10 20/11/09 18/11/08 23/11/07 23/11/06 -
Price 0.00 2.90 3.17 2.38 1.27 2.56 1.92 -
P/RPS 0.00 1.68 2.19 1.77 0.89 1.52 1.23 -
P/EPS 0.00 8.63 10.61 9.57 7.14 11.30 12.33 -
EY 0.00 11.59 9.42 10.45 14.00 8.85 8.11 -
DY 0.00 7.24 5.52 5.67 6.22 1.91 2.08 -
P/NAPS 0.00 0.78 0.92 0.75 0.43 0.89 0.71 -

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