[AFFIN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.97%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,903,528 1,390,150 933,441 451,335 1,956,652 1,428,252 940,445 59.80%
PBT 142,025 109,842 53,851 47,366 173,347 135,066 133,239 4.33%
Tax -14,729 -64,676 -35,854 -14,646 -31,263 -65,766 -50,696 -56.03%
NP 127,296 45,166 17,997 32,720 142,084 69,300 82,543 33.37%
-
NP to SH 127,296 45,166 17,997 32,720 142,084 69,300 82,543 33.37%
-
Tax Rate 10.37% 58.88% 66.58% 30.92% 18.03% 48.69% 38.05% -
Total Cost 1,776,232 1,344,984 915,444 418,615 1,814,568 1,358,952 857,902 62.23%
-
Net Worth 1,538,988 990,243 1,257,841 989,522 1,351,625 1,197,428 1,180,503 19.28%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,538,988 990,243 1,257,841 989,522 1,351,625 1,197,428 1,180,503 19.28%
NOSH 991,360 990,243 991,284 989,522 942,490 942,857 922,268 4.92%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.69% 3.25% 1.93% 7.25% 7.26% 4.85% 8.78% -
ROE 8.27% 4.56% 1.43% 3.31% 10.51% 5.79% 6.99% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 192.01 140.38 94.16 45.61 207.60 151.48 101.97 52.31%
EPS 12.84 4.56 1.82 3.30 15.07 7.35 8.95 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5524 1.00 1.2689 1.00 1.4341 1.27 1.28 13.68%
Adjusted Per Share Value based on latest NOSH - 989,522
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 79.24 57.87 38.86 18.79 81.45 59.45 39.15 59.80%
EPS 5.30 1.88 0.75 1.36 5.91 2.88 3.44 33.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6406 0.4122 0.5236 0.4119 0.5626 0.4985 0.4914 19.27%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.07 1.10 1.09 0.81 1.05 1.10 1.24 -
P/RPS 0.56 0.78 1.16 1.78 0.51 0.73 1.22 -40.41%
P/EPS 8.33 24.12 60.04 24.50 6.97 14.97 13.85 -28.68%
EY 12.00 4.15 1.67 4.08 14.36 6.68 7.22 40.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.10 0.86 0.81 0.73 0.87 0.97 -20.26%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 12/11/03 03/09/03 20/05/03 28/02/03 27/11/02 20/08/02 -
Price 1.70 1.13 1.19 0.90 0.82 1.06 1.30 -
P/RPS 0.89 0.80 1.26 1.97 0.39 0.70 1.27 -21.05%
P/EPS 13.24 24.77 65.55 27.22 5.44 14.42 14.53 -5.99%
EY 7.55 4.04 1.53 3.67 18.38 6.93 6.88 6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.13 0.94 0.90 0.57 0.83 1.02 5.14%

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