[AFFIN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 71.15%
YoY- 82.38%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,342,011 894,164 459,697 1,849,880 1,364,500 930,426 474,787 99.78%
PBT 341,154 233,310 131,480 331,394 265,177 177,897 86,719 148.99%
Tax -151,456 -89,791 -41,968 -99,228 -129,527 -88,013 -33,428 173.55%
NP 189,698 143,519 89,512 232,166 135,650 89,884 53,291 132.95%
-
NP to SH 173,894 130,457 81,164 232,166 135,650 89,884 50,631 127.46%
-
Tax Rate 44.40% 38.49% 31.92% 29.94% 48.85% 49.47% 38.55% -
Total Cost 1,152,313 750,645 370,185 1,617,714 1,228,850 840,542 421,496 95.39%
-
Net Worth 2,143,770 2,104,876 2,238,695 3,002,855 1,670,091 1,004,125 1,578,376 22.62%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 10,141 - - - -
Div Payout % - - - 4.37% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,143,770 2,104,876 2,238,695 3,002,855 1,670,091 1,004,125 1,578,376 22.62%
NOSH 1,190,785 1,181,784 1,281,158 1,014,101 1,008,631 1,004,125 995,444 12.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.14% 16.05% 19.47% 12.55% 9.94% 9.66% 11.22% -
ROE 8.11% 6.20% 3.63% 7.73% 8.12% 8.95% 3.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 112.70 75.66 35.88 182.42 135.28 92.66 47.70 77.30%
EPS 14.61 11.04 7.02 22.90 13.45 8.95 5.35 95.25%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.8003 1.7811 1.7474 2.9611 1.6558 1.00 1.5856 8.82%
Adjusted Per Share Value based on latest NOSH - 1,030,345
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 55.91 37.25 19.15 77.06 56.84 38.76 19.78 99.78%
EPS 7.24 5.43 3.38 9.67 5.65 3.74 2.11 127.32%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.8931 0.8769 0.9326 1.2509 0.6957 0.4183 0.6575 22.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.69 1.52 1.71 1.69 1.60 1.25 1.40 -
P/RPS 1.50 2.01 4.77 0.93 1.18 1.35 2.94 -36.12%
P/EPS 11.57 13.77 26.99 7.38 11.90 13.96 27.53 -43.86%
EY 8.64 7.26 3.70 13.55 8.41 7.16 3.63 78.17%
DY 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.98 0.57 0.97 1.25 0.88 4.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 11/08/05 03/05/05 25/02/05 26/11/04 18/08/04 17/05/04 -
Price 1.56 1.58 1.64 1.78 1.64 1.34 1.26 -
P/RPS 1.38 2.09 4.57 0.98 1.21 1.45 2.64 -35.08%
P/EPS 10.68 14.31 25.89 7.78 12.19 14.97 24.77 -42.89%
EY 9.36 6.99 3.86 12.86 8.20 6.68 4.04 75.00%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 0.87 0.89 0.94 0.60 0.99 1.34 0.79 6.63%

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