[AFFIN] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -11.24%
YoY- 399.44%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,141,042 1,850,724 1,788,328 1,860,852 1,866,882 1,880,890 2,030,070 0.89%
PBT 395,450 283,966 466,620 355,794 107,702 266,478 -411,080 -
Tax -125,572 -78,086 -179,582 -176,026 -71,708 -101,392 411,080 -
NP 269,878 205,880 287,038 179,768 35,994 165,086 0 -
-
NP to SH 269,878 205,880 260,914 179,768 35,994 165,086 -527,834 -
-
Tax Rate 31.75% 27.50% 38.49% 49.47% 66.58% 38.05% - -
Total Cost 1,871,164 1,644,844 1,501,290 1,681,084 1,830,888 1,715,804 2,030,070 -1.34%
-
Net Worth 3,614,437 3,230,854 2,104,876 1,004,125 1,257,841 1,180,503 1,467,230 16.20%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 3,614,437 3,230,854 2,104,876 1,004,125 1,257,841 1,180,503 1,467,230 16.20%
NOSH 1,268,223 1,218,224 1,181,784 1,004,125 991,284 922,268 922,786 5.43%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.60% 11.12% 16.05% 9.66% 1.93% 8.78% 0.00% -
ROE 7.47% 6.37% 12.40% 17.90% 2.86% 13.98% -35.97% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 168.82 151.92 151.32 185.32 188.33 203.94 219.99 -4.31%
EPS 21.28 16.90 22.08 17.90 3.64 17.90 -57.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.6521 1.7811 1.00 1.2689 1.28 1.59 10.21%
Adjusted Per Share Value based on latest NOSH - 1,010,890
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 89.13 77.04 74.44 77.46 77.71 78.30 84.51 0.89%
EPS 11.23 8.57 10.86 7.48 1.50 6.87 -21.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5046 1.3449 0.8762 0.418 0.5236 0.4914 0.6108 16.20%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.49 1.75 1.52 1.25 1.09 1.24 1.16 -
P/RPS 1.47 1.15 1.00 0.67 0.58 0.61 0.53 18.52%
P/EPS 11.70 10.36 6.88 6.98 30.02 6.93 -2.03 -
EY 8.55 9.66 14.52 14.32 3.33 14.44 -49.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.66 0.85 1.25 0.86 0.97 0.73 2.96%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 11/08/05 18/08/04 03/09/03 20/08/02 10/09/01 -
Price 2.54 1.67 1.58 1.34 1.19 1.30 1.41 -
P/RPS 1.50 1.10 1.04 0.72 0.63 0.64 0.64 15.24%
P/EPS 11.94 9.88 7.16 7.48 32.77 7.26 -2.47 -
EY 8.38 10.12 13.97 13.36 3.05 13.77 -40.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.63 0.89 1.34 0.94 1.02 0.89 0.00%

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