[AFFIN] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -38.35%
YoY- 54.74%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 485,380 434,074 455,639 474,787 513,378 456,709 462,106 3.31%
PBT 66,217 87,280 91,178 86,719 32,183 55,991 6,485 367.35%
Tax 30,299 -41,514 -54,585 -33,428 49,947 -28,822 -21,208 -
NP 96,516 45,766 36,593 53,291 82,130 27,169 -14,723 -
-
NP to SH 96,516 45,766 36,593 50,631 82,130 27,169 -14,723 -
-
Tax Rate -45.76% 47.56% 59.87% 38.55% -155.20% 51.48% 327.03% -
Total Cost 388,864 388,308 419,046 421,496 431,248 429,540 476,829 -12.65%
-
Net Worth 1,030,345 1,684,930 1,010,890 1,578,376 1,539,861 989,719 1,251,299 -12.09%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,030,345 1,684,930 1,010,890 1,578,376 1,539,861 989,719 1,251,299 -12.09%
NOSH 1,030,345 1,017,592 1,010,890 995,444 990,837 989,719 986,129 2.95%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 19.88% 10.54% 8.03% 11.22% 16.00% 5.95% -3.19% -
ROE 9.37% 2.72% 3.62% 3.21% 5.33% 2.75% -1.18% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 47.11 42.66 45.07 47.70 51.81 46.15 46.86 0.35%
EPS 9.37 4.50 3.64 5.35 7.52 2.74 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6558 1.00 1.5856 1.5541 1.00 1.2689 -14.61%
Adjusted Per Share Value based on latest NOSH - 995,444
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.21 18.07 18.97 19.76 21.37 19.01 19.24 3.31%
EPS 4.02 1.91 1.52 2.11 3.42 1.13 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4289 0.7014 0.4208 0.657 0.641 0.412 0.5209 -12.09%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.69 1.60 1.25 1.40 1.07 1.10 1.09 -
P/RPS 3.59 3.75 2.77 2.94 2.07 2.38 2.33 33.22%
P/EPS 18.04 35.58 34.53 27.53 12.91 40.07 -73.01 -
EY 5.54 2.81 2.90 3.63 7.75 2.50 -1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.97 1.25 0.88 0.69 1.10 0.86 56.56%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 18/08/04 17/05/04 27/02/04 12/11/03 03/09/03 -
Price 1.78 1.64 1.34 1.26 1.70 1.13 1.19 -
P/RPS 3.78 3.84 2.97 2.64 3.28 2.45 2.54 30.19%
P/EPS 19.00 36.46 37.02 24.77 20.51 41.16 -79.70 -
EY 5.26 2.74 2.70 4.04 4.88 2.43 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.99 1.34 0.79 1.09 1.13 0.94 52.76%

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