[AFFIN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -13.29%
YoY- -37.06%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,988,029 1,962,041 1,850,724 1,709,552 1,864,649 1,789,348 1,788,328 7.29%
PBT 314,411 260,276 283,966 277,068 326,538 454,872 466,620 -23.08%
Tax -87,493 -86,070 -78,086 -72,736 -75,000 -201,941 -179,582 -38.00%
NP 226,918 174,205 205,880 204,332 251,538 252,930 287,038 -14.46%
-
NP to SH 226,918 174,205 205,880 204,332 235,646 231,858 260,914 -8.86%
-
Tax Rate 27.83% 33.07% 27.50% 26.25% 22.97% 44.40% 38.49% -
Total Cost 1,761,111 1,787,836 1,644,844 1,505,220 1,613,111 1,536,417 1,501,290 11.19%
-
Net Worth 3,413,593 3,303,050 3,230,854 3,252,082 3,176,306 2,143,770 2,104,876 37.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 61,395 32,622 - - 47,944 - - -
Div Payout % 27.06% 18.73% - - 20.35% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 3,413,593 3,303,050 3,230,854 3,252,082 3,176,306 2,143,770 2,104,876 37.91%
NOSH 1,227,911 1,223,351 1,218,224 1,213,372 1,198,606 1,190,785 1,181,784 2.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.41% 8.88% 11.12% 11.95% 13.49% 14.14% 16.05% -
ROE 6.65% 5.27% 6.37% 6.28% 7.42% 10.82% 12.40% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 161.90 160.38 151.92 140.89 155.57 150.27 151.32 4.59%
EPS 18.48 14.24 16.90 16.84 19.66 19.48 22.08 -11.15%
DPS 5.00 2.67 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.78 2.70 2.6521 2.6802 2.65 1.8003 1.7811 34.44%
Adjusted Per Share Value based on latest NOSH - 1,213,372
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 82.76 81.67 77.04 71.16 77.62 74.49 74.44 7.29%
EPS 9.45 7.25 8.57 8.51 9.81 9.65 10.86 -8.83%
DPS 2.56 1.36 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.421 1.375 1.3449 1.3538 1.3222 0.8924 0.8762 37.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.92 1.72 1.75 1.77 1.57 1.69 1.52 -
P/RPS 1.19 1.07 1.15 1.26 1.01 1.12 1.00 12.26%
P/EPS 10.39 12.08 10.36 10.51 7.99 8.68 6.88 31.53%
EY 9.62 8.28 9.66 9.51 12.52 11.52 14.52 -23.94%
DY 2.60 1.55 0.00 0.00 2.55 0.00 0.00 -
P/NAPS 0.69 0.64 0.66 0.66 0.59 0.94 0.85 -12.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 25/08/06 15/05/06 28/02/06 25/11/05 11/08/05 -
Price 2.53 1.92 1.67 1.80 1.60 1.56 1.58 -
P/RPS 1.56 1.20 1.10 1.28 1.03 1.04 1.04 30.94%
P/EPS 13.69 13.48 9.88 10.69 8.14 8.01 7.16 53.86%
EY 7.30 7.42 10.12 9.36 12.29 12.48 13.97 -35.04%
DY 1.98 1.39 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.91 0.71 0.63 0.67 0.60 0.87 0.89 1.48%

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