[AFFIN] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 41.77%
YoY- 66.17%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,929,648 1,957,042 1,955,298 1,905,780 1,878,637 1,841,936 1,954,581 -0.85%
PBT 93,959 152,483 173,347 -106,167 -232,476 -409,199 -571,255 -
Tax -16,421 -19,288 -31,263 -78,344 -84,378 51,411 171,858 -
NP 77,538 133,195 142,084 -184,511 -316,854 -357,788 -399,397 -
-
NP to SH 77,538 133,195 142,084 -184,511 -316,854 -479,642 -663,314 -
-
Tax Rate 17.48% 12.65% 18.03% - - - - -
Total Cost 1,852,110 1,823,847 1,813,214 2,090,291 2,195,491 2,199,724 2,353,978 -14.81%
-
Net Worth 1,251,299 989,522 941,700 1,245,822 1,180,079 1,134,790 1,097,910 9.13%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,251,299 989,522 941,700 1,245,822 1,180,079 1,134,790 1,097,910 9.13%
NOSH 986,129 989,522 941,700 980,962 921,936 922,594 922,613 4.55%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.02% 6.81% 7.27% -9.68% -16.87% -19.42% -20.43% -
ROE 6.20% 13.46% 15.09% -14.81% -26.85% -42.27% -60.42% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 195.68 197.78 207.63 194.28 203.77 199.65 211.85 -5.16%
EPS 7.86 13.46 15.09 -18.81 -34.37 -51.99 -71.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2689 1.00 1.00 1.27 1.28 1.23 1.19 4.38%
Adjusted Per Share Value based on latest NOSH - 980,962
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 80.39 81.53 81.45 79.39 78.26 76.73 81.42 -0.84%
EPS 3.23 5.55 5.92 -7.69 -13.20 -19.98 -27.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5213 0.4122 0.3923 0.519 0.4916 0.4727 0.4574 9.13%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.09 0.81 1.05 1.10 1.24 1.43 1.17 -
P/RPS 0.56 0.41 0.51 0.57 0.61 0.72 0.55 1.21%
P/EPS 13.86 6.02 6.96 -5.85 -3.61 -2.75 -1.63 -
EY 7.21 16.62 14.37 -17.10 -27.72 -36.36 -61.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 1.05 0.87 0.97 1.16 0.98 -8.36%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 03/09/03 20/05/03 28/02/03 27/11/02 20/08/02 22/05/02 19/04/02 -
Price 1.19 0.90 0.82 1.06 1.30 1.35 1.59 -
P/RPS 0.61 0.46 0.39 0.55 0.64 0.68 0.75 -12.90%
P/EPS 15.13 6.69 5.43 -5.64 -3.78 -2.60 -2.21 -
EY 6.61 14.96 18.40 -17.74 -26.44 -38.51 -45.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 0.82 0.83 1.02 1.10 1.34 -21.10%

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