[AFFIN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
03-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -15.91%
YoY- 60.3%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 461,957 447,847 434,467 459,697 485,380 434,074 455,639 0.91%
PBT -9,393 107,844 101,830 131,480 66,217 87,280 91,178 -
Tax 70,675 -61,665 -47,823 -41,968 30,299 -41,514 -54,585 -
NP 61,282 46,179 54,007 89,512 96,516 45,766 36,593 40.89%
-
NP to SH 61,195 43,437 49,293 81,164 96,516 45,766 36,593 40.75%
-
Tax Rate - 57.18% 46.96% 31.92% -45.76% 47.56% 59.87% -
Total Cost 400,675 401,668 380,460 370,185 388,864 388,308 419,046 -2.93%
-
Net Worth 3,201,179 2,176,731 2,149,869 2,238,695 1,030,345 1,684,930 1,010,890 115.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 24,188 - - - - - - -
Div Payout % 39.53% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,201,179 2,176,731 2,149,869 2,238,695 1,030,345 1,684,930 1,010,890 115.19%
NOSH 1,209,407 1,209,093 1,207,045 1,281,158 1,030,345 1,017,592 1,010,890 12.66%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.27% 10.31% 12.43% 19.47% 19.88% 10.54% 8.03% -
ROE 1.91% 2.00% 2.29% 3.63% 9.37% 2.72% 3.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.20 37.04 35.99 35.88 47.11 42.66 45.07 -10.41%
EPS 5.06 3.60 4.09 7.02 9.37 4.50 3.64 24.48%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6469 1.8003 1.7811 1.7474 1.00 1.6558 1.00 91.00%
Adjusted Per Share Value based on latest NOSH - 1,281,158
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.24 18.66 18.10 19.15 20.22 18.08 18.98 0.90%
EPS 2.55 1.81 2.05 3.38 4.02 1.91 1.52 41.05%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3336 0.9068 0.8956 0.9326 0.4292 0.7019 0.4211 115.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.57 1.69 1.52 1.71 1.69 1.60 1.25 -
P/RPS 4.11 4.56 4.22 4.77 3.59 3.75 2.77 29.99%
P/EPS 31.03 47.04 37.22 26.99 18.04 35.58 34.53 -6.85%
EY 3.22 2.13 2.69 3.70 5.54 2.81 2.90 7.20%
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.94 0.85 0.98 1.69 0.97 1.25 -39.29%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 11/08/05 03/05/05 25/02/05 26/11/04 18/08/04 -
Price 1.60 1.56 1.58 1.64 1.78 1.64 1.34 -
P/RPS 4.19 4.21 4.39 4.57 3.78 3.84 2.97 25.70%
P/EPS 31.62 43.42 38.69 25.89 19.00 36.46 37.02 -9.95%
EY 3.16 2.30 2.58 3.86 5.26 2.74 2.70 11.02%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.87 0.89 0.94 1.78 0.99 1.34 -41.38%

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