[AFFIN] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -46.56%
YoY- -36.2%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 560,962 509,559 516,498 546,169 486,550 427,388 461,957 13.86%
PBT 108,878 88,847 119,204 53,224 72,716 69,267 -9,393 -
Tax -36,451 -26,335 -22,940 -25,510 -20,859 -18,184 70,675 -
NP 72,427 62,512 96,264 27,714 51,857 51,083 61,282 11.81%
-
NP to SH 72,427 62,512 96,264 27,714 51,857 51,083 61,195 11.92%
-
Tax Rate 33.48% 29.64% 19.24% 47.93% 28.69% 26.25% - -
Total Cost 488,535 447,047 420,234 518,455 434,693 376,305 400,675 14.17%
-
Net Worth 3,634,101 3,554,109 3,440,661 3,325,680 3,243,631 3,252,082 3,201,179 8.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 37,263 24,634 - - 24,188 -
Div Payout % - - 38.71% 88.89% - - 39.53% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,634,101 3,554,109 3,440,661 3,325,680 3,243,631 3,252,082 3,201,179 8.84%
NOSH 1,275,123 1,260,322 1,242,116 1,231,733 1,223,042 1,213,372 1,209,407 3.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.91% 12.27% 18.64% 5.07% 10.66% 11.95% 13.27% -
ROE 1.99% 1.76% 2.80% 0.83% 1.60% 1.57% 1.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 43.99 40.43 41.58 44.34 39.78 35.22 38.20 9.89%
EPS 5.68 4.96 7.75 2.25 4.24 4.21 5.06 8.03%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 2.00 -
NAPS 2.85 2.82 2.77 2.70 2.6521 2.6802 2.6469 5.06%
Adjusted Per Share Value based on latest NOSH - 1,231,733
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.37 21.23 21.52 22.75 20.27 17.80 19.24 13.88%
EPS 3.02 2.60 4.01 1.15 2.16 2.13 2.55 11.97%
DPS 0.00 0.00 1.55 1.03 0.00 0.00 1.01 -
NAPS 1.5139 1.4806 1.4333 1.3854 1.3512 1.3548 1.3336 8.84%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.49 2.35 1.92 1.72 1.75 1.77 1.57 -
P/RPS 5.66 5.81 4.62 3.88 4.40 5.03 4.11 23.85%
P/EPS 43.84 47.38 24.77 76.44 41.27 42.04 31.03 25.98%
EY 2.28 2.11 4.04 1.31 2.42 2.38 3.22 -20.60%
DY 0.00 0.00 1.56 1.16 0.00 0.00 1.27 -
P/NAPS 0.87 0.83 0.69 0.64 0.66 0.66 0.59 29.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 14/05/07 26/02/07 23/11/06 25/08/06 15/05/06 28/02/06 -
Price 2.54 2.23 2.53 1.92 1.67 1.80 1.60 -
P/RPS 5.77 5.52 6.08 4.33 4.20 5.11 4.19 23.84%
P/EPS 44.72 44.96 32.65 85.33 39.39 42.76 31.62 26.07%
EY 2.24 2.22 3.06 1.17 2.54 2.34 3.16 -20.54%
DY 0.00 0.00 1.19 1.04 0.00 0.00 1.25 -
P/NAPS 0.89 0.79 0.91 0.71 0.63 0.67 0.60 30.15%

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