[AFFIN] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
11-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 60.73%
YoY- 45.14%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 427,388 1,864,649 1,342,011 894,164 459,697 1,849,880 1,364,500 -53.91%
PBT 69,267 326,538 341,154 233,310 131,480 331,394 265,177 -59.17%
Tax -18,184 -75,000 -151,456 -89,791 -41,968 -99,228 -129,527 -73.02%
NP 51,083 251,538 189,698 143,519 89,512 232,166 135,650 -47.88%
-
NP to SH 51,083 235,646 173,894 130,457 81,164 232,166 135,650 -47.88%
-
Tax Rate 26.25% 22.97% 44.40% 38.49% 31.92% 29.94% 48.85% -
Total Cost 376,305 1,613,111 1,152,313 750,645 370,185 1,617,714 1,228,850 -54.60%
-
Net Worth 3,252,082 3,176,306 2,143,770 2,104,876 2,238,695 3,002,855 1,670,091 55.99%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 47,944 - - - 10,141 - -
Div Payout % - 20.35% - - - 4.37% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,252,082 3,176,306 2,143,770 2,104,876 2,238,695 3,002,855 1,670,091 55.99%
NOSH 1,213,372 1,198,606 1,190,785 1,181,784 1,281,158 1,014,101 1,008,631 13.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.95% 13.49% 14.14% 16.05% 19.47% 12.55% 9.94% -
ROE 1.57% 7.42% 8.11% 6.20% 3.63% 7.73% 8.12% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 35.22 155.57 112.70 75.66 35.88 182.42 135.28 -59.26%
EPS 4.21 19.66 14.61 11.04 7.02 22.90 13.45 -53.93%
DPS 0.00 4.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.6802 2.65 1.8003 1.7811 1.7474 2.9611 1.6558 37.90%
Adjusted Per Share Value based on latest NOSH - 1,207,045
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.80 77.68 55.91 37.25 19.15 77.06 56.84 -53.91%
EPS 2.13 9.82 7.24 5.43 3.38 9.67 5.65 -47.84%
DPS 0.00 2.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 1.3548 1.3232 0.8931 0.8769 0.9326 1.2509 0.6957 56.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.77 1.57 1.69 1.52 1.71 1.69 1.60 -
P/RPS 5.03 1.01 1.50 2.01 4.77 0.93 1.18 163.13%
P/EPS 42.04 7.99 11.57 13.77 26.99 7.38 11.90 132.13%
EY 2.38 12.52 8.64 7.26 3.70 13.55 8.41 -56.92%
DY 0.00 2.55 0.00 0.00 0.00 0.59 0.00 -
P/NAPS 0.66 0.59 0.94 0.85 0.98 0.57 0.97 -22.65%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/05/06 28/02/06 25/11/05 11/08/05 03/05/05 25/02/05 26/11/04 -
Price 1.80 1.60 1.56 1.58 1.64 1.78 1.64 -
P/RPS 5.11 1.03 1.38 2.09 4.57 0.98 1.21 161.49%
P/EPS 42.76 8.14 10.68 14.31 25.89 7.78 12.19 131.04%
EY 2.34 12.29 9.36 6.99 3.86 12.86 8.20 -56.68%
DY 0.00 2.50 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 0.67 0.60 0.87 0.89 0.94 0.60 0.99 -22.93%

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