[AFFIN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
03-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -65.04%
YoY- 60.3%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,864,649 1,342,011 894,164 459,697 1,849,880 1,364,500 930,426 58.75%
PBT 326,538 341,154 233,310 131,480 331,394 265,177 177,897 49.74%
Tax -75,000 -151,456 -89,791 -41,968 -99,228 -129,527 -88,013 -10.09%
NP 251,538 189,698 143,519 89,512 232,166 135,650 89,884 98.21%
-
NP to SH 235,646 173,894 130,457 81,164 232,166 135,650 89,884 89.79%
-
Tax Rate 22.97% 44.40% 38.49% 31.92% 29.94% 48.85% 49.47% -
Total Cost 1,613,111 1,152,313 750,645 370,185 1,617,714 1,228,850 840,542 54.24%
-
Net Worth 3,176,306 2,143,770 2,104,876 2,238,695 3,002,855 1,670,091 1,004,125 115.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 47,944 - - - 10,141 - - -
Div Payout % 20.35% - - - 4.37% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,176,306 2,143,770 2,104,876 2,238,695 3,002,855 1,670,091 1,004,125 115.03%
NOSH 1,198,606 1,190,785 1,181,784 1,281,158 1,014,101 1,008,631 1,004,125 12.49%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.49% 14.14% 16.05% 19.47% 12.55% 9.94% 9.66% -
ROE 7.42% 8.11% 6.20% 3.63% 7.73% 8.12% 8.95% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 155.57 112.70 75.66 35.88 182.42 135.28 92.66 41.12%
EPS 19.66 14.61 11.04 7.02 22.90 13.45 8.95 68.73%
DPS 4.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.65 1.8003 1.7811 1.7474 2.9611 1.6558 1.00 91.15%
Adjusted Per Share Value based on latest NOSH - 1,281,158
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 77.68 55.91 37.25 19.15 77.06 56.84 38.76 58.75%
EPS 9.82 7.24 5.43 3.38 9.67 5.65 3.74 89.98%
DPS 2.00 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 1.3232 0.8931 0.8769 0.9326 1.2509 0.6957 0.4183 115.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.57 1.69 1.52 1.71 1.69 1.60 1.25 -
P/RPS 1.01 1.50 2.01 4.77 0.93 1.18 1.35 -17.54%
P/EPS 7.99 11.57 13.77 26.99 7.38 11.90 13.96 -30.99%
EY 12.52 8.64 7.26 3.70 13.55 8.41 7.16 44.99%
DY 2.55 0.00 0.00 0.00 0.59 0.00 0.00 -
P/NAPS 0.59 0.94 0.85 0.98 0.57 0.97 1.25 -39.29%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 11/08/05 03/05/05 25/02/05 26/11/04 18/08/04 -
Price 1.60 1.56 1.58 1.64 1.78 1.64 1.34 -
P/RPS 1.03 1.38 2.09 4.57 0.98 1.21 1.45 -20.33%
P/EPS 8.14 10.68 14.31 25.89 7.78 12.19 14.97 -33.30%
EY 12.29 9.36 6.99 3.86 12.86 8.20 6.68 49.98%
DY 2.50 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 0.60 0.87 0.89 0.94 0.60 0.99 1.34 -41.38%

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