[AFFIN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 181.84%
YoY- -10.41%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,364,500 930,426 474,787 1,903,528 1,390,150 933,441 451,335 108.66%
PBT 265,177 177,897 86,719 142,025 109,842 53,851 47,366 214.30%
Tax -129,527 -88,013 -33,428 -14,729 -64,676 -35,854 -14,646 325.96%
NP 135,650 89,884 53,291 127,296 45,166 17,997 32,720 157.40%
-
NP to SH 135,650 89,884 50,631 127,296 45,166 17,997 32,720 157.40%
-
Tax Rate 48.85% 49.47% 38.55% 10.37% 58.88% 66.58% 30.92% -
Total Cost 1,228,850 840,542 421,496 1,776,232 1,344,984 915,444 418,615 104.61%
-
Net Worth 1,670,091 1,004,125 1,578,376 1,538,988 990,243 1,257,841 989,522 41.62%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,670,091 1,004,125 1,578,376 1,538,988 990,243 1,257,841 989,522 41.62%
NOSH 1,008,631 1,004,125 995,444 991,360 990,243 991,284 989,522 1.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.94% 9.66% 11.22% 6.69% 3.25% 1.93% 7.25% -
ROE 8.12% 8.95% 3.21% 8.27% 4.56% 1.43% 3.31% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 135.28 92.66 47.70 192.01 140.38 94.16 45.61 106.02%
EPS 13.45 8.95 5.35 12.84 4.56 1.82 3.30 154.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6558 1.00 1.5856 1.5524 1.00 1.2689 1.00 39.83%
Adjusted Per Share Value based on latest NOSH - 990,837
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 56.84 38.76 19.78 79.30 57.91 38.89 18.80 108.66%
EPS 5.65 3.74 2.11 5.30 1.88 0.75 1.36 157.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6957 0.4183 0.6575 0.6411 0.4125 0.524 0.4122 41.62%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.60 1.25 1.40 1.07 1.10 1.09 0.81 -
P/RPS 1.18 1.35 2.94 0.56 0.78 1.16 1.78 -23.91%
P/EPS 11.90 13.96 27.53 8.33 24.12 60.04 24.50 -38.12%
EY 8.41 7.16 3.63 12.00 4.15 1.67 4.08 61.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.25 0.88 0.69 1.10 0.86 0.81 12.73%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 18/08/04 17/05/04 27/02/04 12/11/03 03/09/03 20/05/03 -
Price 1.64 1.34 1.26 1.70 1.13 1.19 0.90 -
P/RPS 1.21 1.45 2.64 0.89 0.80 1.26 1.97 -27.67%
P/EPS 12.19 14.97 24.77 13.24 24.77 65.55 27.22 -41.37%
EY 8.20 6.68 4.04 7.55 4.04 1.53 3.67 70.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.34 0.79 1.10 1.13 0.94 0.90 6.54%

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