[AFFIN] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -16.52%
YoY- -37.06%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 516,498 546,169 486,550 427,388 461,957 447,847 434,467 12.18%
PBT 119,204 53,224 72,716 69,267 -9,393 107,844 101,830 11.04%
Tax -22,940 -25,510 -20,859 -18,184 70,675 -61,665 -47,823 -38.63%
NP 96,264 27,714 51,857 51,083 61,282 46,179 54,007 46.85%
-
NP to SH 96,264 27,714 51,857 51,083 61,195 43,437 49,293 56.04%
-
Tax Rate 19.24% 47.93% 28.69% 26.25% - 57.18% 46.96% -
Total Cost 420,234 518,455 434,693 376,305 400,675 401,668 380,460 6.83%
-
Net Worth 3,440,661 3,325,680 3,243,631 3,252,082 3,201,179 2,176,731 2,149,869 36.70%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 37,263 24,634 - - 24,188 - - -
Div Payout % 38.71% 88.89% - - 39.53% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 3,440,661 3,325,680 3,243,631 3,252,082 3,201,179 2,176,731 2,149,869 36.70%
NOSH 1,242,116 1,231,733 1,223,042 1,213,372 1,209,407 1,209,093 1,207,045 1.92%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.64% 5.07% 10.66% 11.95% 13.27% 10.31% 12.43% -
ROE 2.80% 0.83% 1.60% 1.57% 1.91% 2.00% 2.29% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 41.58 44.34 39.78 35.22 38.20 37.04 35.99 10.07%
EPS 7.75 2.25 4.24 4.21 5.06 3.60 4.09 52.94%
DPS 3.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.77 2.70 2.6521 2.6802 2.6469 1.8003 1.7811 34.12%
Adjusted Per Share Value based on latest NOSH - 1,213,372
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.50 22.74 20.25 17.79 19.23 18.64 18.09 12.16%
EPS 4.01 1.15 2.16 2.13 2.55 1.81 2.05 56.21%
DPS 1.55 1.03 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.4323 1.3844 1.3502 1.3538 1.3326 0.9061 0.8949 36.71%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.92 1.72 1.75 1.77 1.57 1.69 1.52 -
P/RPS 4.62 3.88 4.40 5.03 4.11 4.56 4.22 6.20%
P/EPS 24.77 76.44 41.27 42.04 31.03 47.04 37.22 -23.71%
EY 4.04 1.31 2.42 2.38 3.22 2.13 2.69 31.04%
DY 1.56 1.16 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 0.69 0.64 0.66 0.66 0.59 0.94 0.85 -12.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 25/08/06 15/05/06 28/02/06 25/11/05 11/08/05 -
Price 2.53 1.92 1.67 1.80 1.60 1.56 1.58 -
P/RPS 6.08 4.33 4.20 5.11 4.19 4.21 4.39 24.17%
P/EPS 32.65 85.33 39.39 42.76 31.62 43.42 38.69 -10.67%
EY 3.06 1.17 2.54 2.34 3.16 2.30 2.58 12.01%
DY 1.19 1.04 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.91 0.71 0.63 0.67 0.60 0.87 0.89 1.48%

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