[AFFIN] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
03-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -72.5%
YoY- -78.2%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,850,724 1,788,328 1,860,852 1,866,882 1,880,890 2,030,070 1,672,938 1.69%
PBT 283,966 466,620 355,794 107,702 266,478 -411,080 173,158 8.58%
Tax -78,086 -179,582 -176,026 -71,708 -101,392 411,080 -79,824 -0.36%
NP 205,880 287,038 179,768 35,994 165,086 0 93,334 14.08%
-
NP to SH 205,880 260,914 179,768 35,994 165,086 -527,834 93,334 14.08%
-
Tax Rate 27.50% 38.49% 49.47% 66.58% 38.05% - 46.10% -
Total Cost 1,644,844 1,501,290 1,681,084 1,830,888 1,715,804 2,030,070 1,579,604 0.67%
-
Net Worth 3,230,854 2,104,876 1,004,125 1,257,841 1,180,503 1,467,230 1,454,160 14.22%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 3,230,854 2,104,876 1,004,125 1,257,841 1,180,503 1,467,230 1,454,160 14.22%
NOSH 1,218,224 1,181,784 1,004,125 991,284 922,268 922,786 608,435 12.26%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.12% 16.05% 9.66% 1.93% 8.78% 0.00% 5.58% -
ROE 6.37% 12.40% 17.90% 2.86% 13.98% -35.97% 6.42% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 151.92 151.32 185.32 188.33 203.94 219.99 274.96 -9.41%
EPS 16.90 22.08 17.90 3.64 17.90 -57.20 15.34 1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6521 1.7811 1.00 1.2689 1.28 1.59 2.39 1.74%
Adjusted Per Share Value based on latest NOSH - 986,129
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 77.10 74.50 77.52 77.77 78.35 84.57 69.69 1.69%
EPS 8.58 10.87 7.49 1.50 6.88 -21.99 3.89 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3459 0.8769 0.4183 0.524 0.4918 0.6112 0.6058 14.22%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.75 1.52 1.25 1.09 1.24 1.16 2.35 -
P/RPS 1.15 1.00 0.67 0.58 0.61 0.53 0.85 5.16%
P/EPS 10.36 6.88 6.98 30.02 6.93 -2.03 15.32 -6.30%
EY 9.66 14.52 14.32 3.33 14.44 -49.31 6.53 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.85 1.25 0.86 0.97 0.73 0.98 -6.37%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 11/08/05 18/08/04 03/09/03 20/08/02 10/09/01 09/10/00 -
Price 1.67 1.58 1.34 1.19 1.30 1.41 1.82 -
P/RPS 1.10 1.04 0.72 0.63 0.64 0.64 0.66 8.88%
P/EPS 9.88 7.16 7.48 32.77 7.26 -2.47 11.86 -2.99%
EY 10.12 13.97 13.36 3.05 13.77 -40.57 8.43 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 1.34 0.94 1.02 0.89 0.76 -3.07%

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