[AFFIN] QoQ Annualized Quarter 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- 0.76%
YoY- -21.09%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,038,236 1,988,029 1,962,041 1,850,724 1,709,552 1,864,649 1,789,348 9.07%
PBT 355,388 314,411 260,276 283,966 277,068 326,538 454,872 -15.18%
Tax -105,340 -87,493 -86,070 -78,086 -72,736 -75,000 -201,941 -35.22%
NP 250,048 226,918 174,205 205,880 204,332 251,538 252,930 -0.76%
-
NP to SH 250,048 226,918 174,205 205,880 204,332 235,646 231,858 5.16%
-
Tax Rate 29.64% 27.83% 33.07% 27.50% 26.25% 22.97% 44.40% -
Total Cost 1,788,188 1,761,111 1,787,836 1,644,844 1,505,220 1,613,111 1,536,417 10.65%
-
Net Worth 3,554,109 3,413,593 3,303,050 3,230,854 3,252,082 3,176,306 2,143,770 40.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 61,395 32,622 - - 47,944 - -
Div Payout % - 27.06% 18.73% - - 20.35% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 3,554,109 3,413,593 3,303,050 3,230,854 3,252,082 3,176,306 2,143,770 40.12%
NOSH 1,260,322 1,227,911 1,223,351 1,218,224 1,213,372 1,198,606 1,190,785 3.85%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.27% 11.41% 8.88% 11.12% 11.95% 13.49% 14.14% -
ROE 7.04% 6.65% 5.27% 6.37% 6.28% 7.42% 10.82% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 161.72 161.90 160.38 151.92 140.89 155.57 150.27 5.02%
EPS 19.84 18.48 14.24 16.90 16.84 19.66 19.48 1.22%
DPS 0.00 5.00 2.67 0.00 0.00 4.00 0.00 -
NAPS 2.82 2.78 2.70 2.6521 2.6802 2.65 1.8003 34.91%
Adjusted Per Share Value based on latest NOSH - 1,223,042
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 84.91 82.82 81.74 77.10 71.22 77.68 74.54 9.08%
EPS 10.42 9.45 7.26 8.58 8.51 9.82 9.66 5.18%
DPS 0.00 2.56 1.36 0.00 0.00 2.00 0.00 -
NAPS 1.4806 1.422 1.376 1.3459 1.3548 1.3232 0.8931 40.11%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.35 1.92 1.72 1.75 1.77 1.57 1.69 -
P/RPS 1.45 1.19 1.07 1.15 1.26 1.01 1.12 18.80%
P/EPS 11.84 10.39 12.08 10.36 10.51 7.99 8.68 23.01%
EY 8.44 9.62 8.28 9.66 9.51 12.52 11.52 -18.74%
DY 0.00 2.60 1.55 0.00 0.00 2.55 0.00 -
P/NAPS 0.83 0.69 0.64 0.66 0.66 0.59 0.94 -7.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 26/02/07 23/11/06 25/08/06 15/05/06 28/02/06 25/11/05 -
Price 2.23 2.53 1.92 1.67 1.80 1.60 1.56 -
P/RPS 1.38 1.56 1.20 1.10 1.28 1.03 1.04 20.77%
P/EPS 11.24 13.69 13.48 9.88 10.69 8.14 8.01 25.36%
EY 8.90 7.30 7.42 10.12 9.36 12.29 12.48 -20.19%
DY 0.00 1.98 1.39 0.00 0.00 2.50 0.00 -
P/NAPS 0.79 0.91 0.71 0.63 0.67 0.60 0.87 -6.23%

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