[AFFIN] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 649.6%
YoY- 128.68%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 456,709 462,106 451,335 528,400 487,807 489,500 450,945 0.84%
PBT 55,991 6,485 47,366 38,281 1,827 65,009 68,230 -12.33%
Tax -28,822 -21,208 -14,646 34,503 -15,070 -24,075 -26,621 5.43%
NP 27,169 -14,723 32,720 72,784 -13,243 40,934 41,609 -24.71%
-
NP to SH 27,169 -14,723 32,720 72,784 -13,243 40,934 41,609 -24.71%
-
Tax Rate 51.48% 327.03% 30.92% -90.13% 824.85% 37.03% 39.02% -
Total Cost 429,540 476,829 418,615 455,616 501,050 448,566 409,336 3.26%
-
Net Worth 989,719 1,251,299 989,522 941,700 1,245,822 1,180,079 1,134,790 -8.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 989,719 1,251,299 989,522 941,700 1,245,822 1,180,079 1,134,790 -8.70%
NOSH 989,719 986,129 989,522 941,700 980,962 921,936 922,594 4.78%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.95% -3.19% 7.25% 13.77% -2.71% 8.36% 9.23% -
ROE 2.75% -1.18% 3.31% 7.73% -1.06% 3.47% 3.67% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 46.15 46.86 45.61 56.11 49.73 53.09 48.88 -3.75%
EPS 2.74 -1.49 3.30 7.72 -1.35 4.44 4.51 -28.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2689 1.00 1.00 1.27 1.28 1.23 -12.87%
Adjusted Per Share Value based on latest NOSH - 941,700
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.01 19.24 18.79 22.00 20.31 20.38 18.77 0.84%
EPS 1.13 -0.61 1.36 3.03 -0.55 1.70 1.73 -24.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.412 0.5209 0.4119 0.392 0.5186 0.4912 0.4724 -8.70%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.10 1.09 0.81 1.05 1.10 1.24 1.43 -
P/RPS 2.38 2.33 1.78 1.87 2.21 2.34 2.93 -12.93%
P/EPS 40.07 -73.01 24.50 13.59 -81.48 27.93 31.71 16.86%
EY 2.50 -1.37 4.08 7.36 -1.23 3.58 3.15 -14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.86 0.81 1.05 0.87 0.97 1.16 -3.47%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 12/11/03 03/09/03 20/05/03 28/02/03 27/11/02 20/08/02 22/05/02 -
Price 1.13 1.19 0.90 0.82 1.06 1.30 1.35 -
P/RPS 2.45 2.54 1.97 1.46 2.13 2.45 2.76 -7.62%
P/EPS 41.16 -79.70 27.22 10.61 -78.52 29.28 29.93 23.64%
EY 2.43 -1.25 3.67 9.43 -1.27 3.42 3.34 -19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 0.90 0.82 0.83 1.02 1.10 1.80%

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