[AFFIN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -11.88%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 486,550 427,388 461,957 447,847 434,467 459,697 485,380 0.16%
PBT 72,716 69,267 -9,393 107,844 101,830 131,480 66,217 6.45%
Tax -20,859 -18,184 70,675 -61,665 -47,823 -41,968 30,299 -
NP 51,857 51,083 61,282 46,179 54,007 89,512 96,516 -33.98%
-
NP to SH 51,857 51,083 61,195 43,437 49,293 81,164 96,516 -33.98%
-
Tax Rate 28.69% 26.25% - 57.18% 46.96% 31.92% -45.76% -
Total Cost 434,693 376,305 400,675 401,668 380,460 370,185 388,864 7.73%
-
Net Worth 3,243,631 3,252,082 3,201,179 2,176,731 2,149,869 2,238,695 1,030,345 115.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 24,188 - - - - -
Div Payout % - - 39.53% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,243,631 3,252,082 3,201,179 2,176,731 2,149,869 2,238,695 1,030,345 115.25%
NOSH 1,223,042 1,213,372 1,209,407 1,209,093 1,207,045 1,281,158 1,030,345 12.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.66% 11.95% 13.27% 10.31% 12.43% 19.47% 19.88% -
ROE 1.60% 1.57% 1.91% 2.00% 2.29% 3.63% 9.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 39.78 35.22 38.20 37.04 35.99 35.88 47.11 -10.69%
EPS 4.24 4.21 5.06 3.60 4.09 7.02 9.37 -41.14%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.6521 2.6802 2.6469 1.8003 1.7811 1.7474 1.00 91.94%
Adjusted Per Share Value based on latest NOSH - 1,209,093
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.25 17.79 19.23 18.64 18.09 19.14 20.21 0.13%
EPS 2.16 2.13 2.55 1.81 2.05 3.38 4.02 -33.98%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 0.00 -
NAPS 1.3502 1.3538 1.3326 0.9061 0.8949 0.9319 0.4289 115.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.75 1.77 1.57 1.69 1.52 1.71 1.69 -
P/RPS 4.40 5.03 4.11 4.56 4.22 4.77 3.59 14.56%
P/EPS 41.27 42.04 31.03 47.04 37.22 26.99 18.04 73.88%
EY 2.42 2.38 3.22 2.13 2.69 3.70 5.54 -42.51%
DY 0.00 0.00 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.59 0.94 0.85 0.98 1.69 -46.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 15/05/06 28/02/06 25/11/05 11/08/05 03/05/05 25/02/05 -
Price 1.67 1.80 1.60 1.56 1.58 1.64 1.78 -
P/RPS 4.20 5.11 4.19 4.21 4.39 4.57 3.78 7.29%
P/EPS 39.39 42.76 31.62 43.42 38.69 25.89 19.00 62.80%
EY 2.54 2.34 3.16 2.30 2.58 3.86 5.26 -38.53%
DY 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.60 0.87 0.89 0.94 1.78 -50.05%

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