[AFFIN] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 284.53%
YoY- 305.16%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 455,639 474,787 513,378 456,709 462,106 451,335 528,400 -9.41%
PBT 91,178 86,719 32,183 55,991 6,485 47,366 38,281 78.44%
Tax -54,585 -33,428 49,947 -28,822 -21,208 -14,646 34,503 -
NP 36,593 53,291 82,130 27,169 -14,723 32,720 72,784 -36.79%
-
NP to SH 36,593 50,631 82,130 27,169 -14,723 32,720 72,784 -36.79%
-
Tax Rate 59.87% 38.55% -155.20% 51.48% 327.03% 30.92% -90.13% -
Total Cost 419,046 421,496 431,248 429,540 476,829 418,615 455,616 -5.43%
-
Net Worth 1,010,890 1,578,376 1,539,861 989,719 1,251,299 989,522 941,700 4.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,010,890 1,578,376 1,539,861 989,719 1,251,299 989,522 941,700 4.84%
NOSH 1,010,890 995,444 990,837 989,719 986,129 989,522 941,700 4.84%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.03% 11.22% 16.00% 5.95% -3.19% 7.25% 13.77% -
ROE 3.62% 3.21% 5.33% 2.75% -1.18% 3.31% 7.73% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 45.07 47.70 51.81 46.15 46.86 45.61 56.11 -13.60%
EPS 3.64 5.35 7.52 2.74 -1.49 3.30 7.72 -39.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5856 1.5541 1.00 1.2689 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 989,719
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 18.97 19.76 21.37 19.01 19.24 18.79 22.00 -9.41%
EPS 1.52 2.11 3.42 1.13 -0.61 1.36 3.03 -36.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4208 0.657 0.641 0.412 0.5209 0.4119 0.392 4.84%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.25 1.40 1.07 1.10 1.09 0.81 1.05 -
P/RPS 2.77 2.94 2.07 2.38 2.33 1.78 1.87 29.97%
P/EPS 34.53 27.53 12.91 40.07 -73.01 24.50 13.59 86.30%
EY 2.90 3.63 7.75 2.50 -1.37 4.08 7.36 -46.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.88 0.69 1.10 0.86 0.81 1.05 12.33%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 17/05/04 27/02/04 12/11/03 03/09/03 20/05/03 28/02/03 -
Price 1.34 1.26 1.70 1.13 1.19 0.90 0.82 -
P/RPS 2.97 2.64 3.28 2.45 2.54 1.97 1.46 60.61%
P/EPS 37.02 24.77 20.51 41.16 -79.70 27.22 10.61 130.22%
EY 2.70 4.04 4.88 2.43 -1.25 3.67 9.43 -56.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.79 1.09 1.13 0.94 0.90 0.82 38.77%

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