[AFFIN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.25%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,058,776 1,976,605 1,922,064 1,823,742 1,771,659 1,803,968 1,827,391 8.28%
PBT 333,991 314,411 185,814 240,434 269,548 331,761 407,371 -12.41%
Tax -95,644 -87,493 6,122 -30,033 -56,997 -80,781 -121,157 -14.59%
NP 238,347 226,918 191,936 210,401 212,551 250,980 286,214 -11.49%
-
NP to SH 238,347 226,918 191,849 207,572 205,008 235,089 270,410 -8.07%
-
Tax Rate 28.64% 27.83% -3.29% 12.49% 21.15% 24.35% 29.74% -
Total Cost 1,820,429 1,749,687 1,730,128 1,613,341 1,559,108 1,552,988 1,541,177 11.75%
-
Net Worth 3,554,109 3,440,661 3,325,680 3,243,631 3,252,082 3,201,179 2,176,731 38.70%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 61,898 61,898 48,822 24,188 24,188 24,188 - -
Div Payout % 25.97% 27.28% 25.45% 11.65% 11.80% 10.29% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 3,554,109 3,440,661 3,325,680 3,243,631 3,252,082 3,201,179 2,176,731 38.70%
NOSH 1,260,322 1,242,116 1,231,733 1,223,042 1,213,372 1,209,407 1,209,093 2.80%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.58% 11.48% 9.99% 11.54% 12.00% 13.91% 15.66% -
ROE 6.71% 6.60% 5.77% 6.40% 6.30% 7.34% 12.42% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 163.35 159.13 156.05 149.12 146.01 149.16 151.14 5.32%
EPS 18.91 18.27 15.58 16.97 16.90 19.44 22.36 -10.57%
DPS 4.91 4.98 4.00 2.00 2.00 2.00 0.00 -
NAPS 2.82 2.77 2.70 2.6521 2.6802 2.6469 1.8003 34.91%
Adjusted Per Share Value based on latest NOSH - 1,223,042
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 85.76 82.34 80.07 75.97 73.80 75.15 76.13 8.27%
EPS 9.93 9.45 7.99 8.65 8.54 9.79 11.26 -8.04%
DPS 2.58 2.58 2.03 1.01 1.01 1.01 0.00 -
NAPS 1.4806 1.4333 1.3854 1.3512 1.3548 1.3336 0.9068 38.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.35 1.92 1.72 1.75 1.77 1.57 1.69 -
P/RPS 1.44 1.21 1.10 1.17 1.21 1.05 1.12 18.25%
P/EPS 12.43 10.51 11.04 10.31 10.48 8.08 7.56 39.34%
EY 8.05 9.51 9.06 9.70 9.55 12.38 13.23 -28.21%
DY 2.09 2.60 2.33 1.14 1.13 1.27 0.00 -
P/NAPS 0.83 0.69 0.64 0.66 0.66 0.59 0.94 -7.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 26/02/07 23/11/06 25/08/06 15/05/06 28/02/06 25/11/05 -
Price 2.23 2.53 1.92 1.67 1.80 1.60 1.56 -
P/RPS 1.37 1.59 1.23 1.12 1.23 1.07 1.03 20.96%
P/EPS 11.79 13.85 12.33 9.84 10.65 8.23 6.98 41.87%
EY 8.48 7.22 8.11 10.16 9.39 12.15 14.34 -29.56%
DY 2.20 1.97 2.08 1.20 1.11 1.25 0.00 -
P/NAPS 0.79 0.91 0.71 0.63 0.67 0.60 0.87 -6.23%

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