[AFFIN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 73.68%
YoY- -3.7%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,647,332 1,070,521 509,559 1,988,029 1,471,531 925,362 427,388 145.63%
PBT 282,376 197,725 88,847 314,411 195,207 141,983 69,267 154.97%
Tax -87,398 -62,786 -26,335 -87,493 -64,553 -39,043 -18,184 184.52%
NP 194,978 134,939 62,512 226,918 130,654 102,940 51,083 144.03%
-
NP to SH 194,978 134,939 62,512 226,918 130,654 102,940 51,083 144.03%
-
Tax Rate 30.95% 31.75% 29.64% 27.83% 33.07% 27.50% 26.25% -
Total Cost 1,452,354 935,582 447,047 1,761,111 1,340,877 822,422 376,305 145.84%
-
Net Worth 3,667,776 3,614,437 3,554,109 3,413,593 3,303,050 3,230,854 3,252,082 8.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 25,470 - - 61,395 24,467 - - -
Div Payout % 13.06% - - 27.06% 18.73% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 3,667,776 3,614,437 3,554,109 3,413,593 3,303,050 3,230,854 3,252,082 8.34%
NOSH 1,273,533 1,268,223 1,260,322 1,227,911 1,223,352 1,218,224 1,213,372 3.27%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.84% 12.60% 12.27% 11.41% 8.88% 11.12% 11.95% -
ROE 5.32% 3.73% 1.76% 6.65% 3.96% 3.19% 1.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 129.35 84.41 40.43 161.90 120.29 75.96 35.22 137.85%
EPS 15.31 10.64 4.96 18.48 10.68 8.45 4.21 136.29%
DPS 2.00 0.00 0.00 5.00 2.00 0.00 0.00 -
NAPS 2.88 2.85 2.82 2.78 2.70 2.6521 2.6802 4.90%
Adjusted Per Share Value based on latest NOSH - 1,242,116
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 68.62 44.60 21.23 82.82 61.30 38.55 17.80 145.65%
EPS 8.12 5.62 2.60 9.45 5.44 4.29 2.13 143.83%
DPS 1.06 0.00 0.00 2.56 1.02 0.00 0.00 -
NAPS 1.5279 1.5057 1.4806 1.422 1.376 1.3459 1.3548 8.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.50 2.49 2.35 1.92 1.72 1.75 1.77 -
P/RPS 1.93 2.95 5.81 1.19 1.43 2.30 5.03 -47.16%
P/EPS 16.33 23.40 47.38 10.39 16.10 20.71 42.04 -46.73%
EY 6.12 4.27 2.11 9.62 6.21 4.83 2.38 87.58%
DY 0.80 0.00 0.00 2.60 1.16 0.00 0.00 -
P/NAPS 0.87 0.87 0.83 0.69 0.64 0.66 0.66 20.20%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 14/05/07 26/02/07 23/11/06 25/08/06 15/05/06 -
Price 2.56 2.54 2.23 2.53 1.92 1.67 1.80 -
P/RPS 1.98 3.01 5.52 1.56 1.60 2.20 5.11 -46.82%
P/EPS 16.72 23.87 44.96 13.69 17.98 19.76 42.76 -46.49%
EY 5.98 4.19 2.22 7.30 5.56 5.06 2.34 86.81%
DY 0.78 0.00 0.00 1.98 1.04 0.00 0.00 -
P/NAPS 0.89 0.89 0.79 0.91 0.71 0.63 0.67 20.81%

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