[AFFIN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 26.92%
YoY- -24.87%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,070,521 509,559 1,988,029 1,471,531 925,362 427,388 1,864,649 -30.99%
PBT 197,725 88,847 314,411 195,207 141,983 69,267 326,538 -28.49%
Tax -62,786 -26,335 -87,493 -64,553 -39,043 -18,184 -75,000 -11.20%
NP 134,939 62,512 226,918 130,654 102,940 51,083 251,538 -34.05%
-
NP to SH 134,939 62,512 226,918 130,654 102,940 51,083 235,646 -31.11%
-
Tax Rate 31.75% 29.64% 27.83% 33.07% 27.50% 26.25% 22.97% -
Total Cost 935,582 447,047 1,761,111 1,340,877 822,422 376,305 1,613,111 -30.52%
-
Net Worth 3,614,437 3,554,109 3,413,593 3,303,050 3,230,854 3,252,082 3,176,306 9.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 61,395 24,467 - - 47,944 -
Div Payout % - - 27.06% 18.73% - - 20.35% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,614,437 3,554,109 3,413,593 3,303,050 3,230,854 3,252,082 3,176,306 9.02%
NOSH 1,268,223 1,260,322 1,227,911 1,223,352 1,218,224 1,213,372 1,198,606 3.84%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.60% 12.27% 11.41% 8.88% 11.12% 11.95% 13.49% -
ROE 3.73% 1.76% 6.65% 3.96% 3.19% 1.57% 7.42% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 84.41 40.43 161.90 120.29 75.96 35.22 155.57 -33.55%
EPS 10.64 4.96 18.48 10.68 8.45 4.21 19.66 -33.66%
DPS 0.00 0.00 5.00 2.00 0.00 0.00 4.00 -
NAPS 2.85 2.82 2.78 2.70 2.6521 2.6802 2.65 4.98%
Adjusted Per Share Value based on latest NOSH - 1,231,733
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.60 21.23 82.82 61.30 38.55 17.80 77.68 -30.99%
EPS 5.62 2.60 9.45 5.44 4.29 2.13 9.82 -31.13%
DPS 0.00 0.00 2.56 1.02 0.00 0.00 2.00 -
NAPS 1.5057 1.4806 1.422 1.376 1.3459 1.3548 1.3232 9.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.49 2.35 1.92 1.72 1.75 1.77 1.57 -
P/RPS 2.95 5.81 1.19 1.43 2.30 5.03 1.01 104.73%
P/EPS 23.40 47.38 10.39 16.10 20.71 42.04 7.99 105.10%
EY 4.27 2.11 9.62 6.21 4.83 2.38 12.52 -51.28%
DY 0.00 0.00 2.60 1.16 0.00 0.00 2.55 -
P/NAPS 0.87 0.83 0.69 0.64 0.66 0.66 0.59 29.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 14/05/07 26/02/07 23/11/06 25/08/06 15/05/06 28/02/06 -
Price 2.54 2.23 2.53 1.92 1.67 1.80 1.60 -
P/RPS 3.01 5.52 1.56 1.60 2.20 5.11 1.03 104.80%
P/EPS 23.87 44.96 13.69 17.98 19.76 42.76 8.14 105.27%
EY 4.19 2.22 7.30 5.56 5.06 2.34 12.29 -51.29%
DY 0.00 0.00 1.98 1.04 0.00 0.00 2.50 -
P/NAPS 0.89 0.79 0.91 0.71 0.63 0.67 0.60 30.15%

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