[AFFIN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.85%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,823,742 1,771,659 1,803,968 1,827,391 1,813,618 1,834,790 1,849,880 -0.94%
PBT 240,434 269,548 331,761 407,371 386,807 376,155 331,394 -19.30%
Tax -30,033 -56,997 -80,781 -121,157 -101,006 -107,768 -99,228 -55.01%
NP 210,401 212,551 250,980 286,214 285,801 268,387 232,166 -6.36%
-
NP to SH 207,572 205,008 235,089 270,410 272,739 260,039 229,506 -6.49%
-
Tax Rate 12.49% 21.15% 24.35% 29.74% 26.11% 28.65% 29.94% -
Total Cost 1,613,341 1,559,108 1,552,988 1,541,177 1,527,817 1,566,403 1,617,714 -0.18%
-
Net Worth 3,243,631 3,252,082 3,201,179 2,176,731 2,149,869 2,238,695 1,030,345 115.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 24,188 24,188 24,188 - - - - -
Div Payout % 11.65% 11.80% 10.29% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,243,631 3,252,082 3,201,179 2,176,731 2,149,869 2,238,695 1,030,345 115.25%
NOSH 1,223,042 1,213,372 1,209,407 1,209,093 1,207,045 1,281,158 1,030,345 12.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.54% 12.00% 13.91% 15.66% 15.76% 14.63% 12.55% -
ROE 6.40% 6.30% 7.34% 12.42% 12.69% 11.62% 22.27% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 149.12 146.01 149.16 151.14 150.25 143.21 179.54 -11.67%
EPS 16.97 16.90 19.44 22.36 22.60 20.30 22.27 -16.61%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.6521 2.6802 2.6469 1.8003 1.7811 1.7474 1.00 91.94%
Adjusted Per Share Value based on latest NOSH - 1,209,093
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 75.97 73.80 75.15 76.13 75.55 76.43 77.06 -0.94%
EPS 8.65 8.54 9.79 11.26 11.36 10.83 9.56 -6.46%
DPS 1.01 1.01 1.01 0.00 0.00 0.00 0.00 -
NAPS 1.3512 1.3548 1.3336 0.9068 0.8956 0.9326 0.4292 115.25%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.75 1.77 1.57 1.69 1.52 1.71 1.69 -
P/RPS 1.17 1.21 1.05 1.12 1.01 1.19 0.94 15.75%
P/EPS 10.31 10.48 8.08 7.56 6.73 8.42 7.59 22.72%
EY 9.70 9.55 12.38 13.23 14.87 11.87 13.18 -18.53%
DY 1.14 1.13 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.59 0.94 0.85 0.98 1.69 -46.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 15/05/06 28/02/06 25/11/05 11/08/05 03/05/05 25/02/05 -
Price 1.67 1.80 1.60 1.56 1.58 1.64 1.78 -
P/RPS 1.12 1.23 1.07 1.03 1.05 1.15 0.99 8.59%
P/EPS 9.84 10.65 8.23 6.98 6.99 8.08 7.99 14.93%
EY 10.16 9.39 12.15 14.34 14.30 12.38 12.51 -12.98%
DY 1.20 1.11 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.60 0.87 0.89 0.94 1.78 -50.05%

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