[AFFIN] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
11-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -19.63%
YoY- 45.14%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,172,466 2,141,042 1,850,724 1,788,328 1,860,852 1,866,882 1,880,890 2.42%
PBT 426,946 395,450 283,966 466,620 355,794 107,702 266,478 8.16%
Tax -117,426 -125,572 -78,086 -179,582 -176,026 -71,708 -101,392 2.47%
NP 309,520 269,878 205,880 287,038 179,768 35,994 165,086 11.03%
-
NP to SH 309,520 269,878 205,880 260,914 179,768 35,994 165,086 11.03%
-
Tax Rate 27.50% 31.75% 27.50% 38.49% 49.47% 66.58% 38.05% -
Total Cost 1,862,946 1,871,164 1,644,844 1,501,290 1,681,084 1,830,888 1,715,804 1.37%
-
Net Worth 4,332,085 3,614,437 3,230,854 2,104,876 1,004,125 1,257,841 1,180,503 24.17%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 4,332,085 3,614,437 3,230,854 2,104,876 1,004,125 1,257,841 1,180,503 24.17%
NOSH 1,493,822 1,268,223 1,218,224 1,181,784 1,004,125 991,284 922,268 8.36%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.25% 12.60% 11.12% 16.05% 9.66% 1.93% 8.78% -
ROE 7.14% 7.47% 6.37% 12.40% 17.90% 2.86% 13.98% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 145.43 168.82 151.92 151.32 185.32 188.33 203.94 -5.47%
EPS 20.72 21.28 16.90 22.08 17.90 3.64 17.90 2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.85 2.6521 1.7811 1.00 1.2689 1.28 14.58%
Adjusted Per Share Value based on latest NOSH - 1,207,045
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 90.50 89.19 77.10 74.50 77.52 77.77 78.35 2.42%
EPS 12.89 11.24 8.58 10.87 7.49 1.50 6.88 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8047 1.5057 1.3459 0.8769 0.4183 0.524 0.4918 24.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.87 2.49 1.75 1.52 1.25 1.09 1.24 -
P/RPS 1.29 1.47 1.15 1.00 0.67 0.58 0.61 13.28%
P/EPS 9.03 11.70 10.36 6.88 6.98 30.02 6.93 4.50%
EY 11.08 8.55 9.66 14.52 14.32 3.33 14.44 -4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.87 0.66 0.85 1.25 0.86 0.97 -6.68%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 14/08/08 29/08/07 25/08/06 11/08/05 18/08/04 03/09/03 20/08/02 -
Price 1.90 2.54 1.67 1.58 1.34 1.19 1.30 -
P/RPS 1.31 1.50 1.10 1.04 0.72 0.63 0.64 12.66%
P/EPS 9.17 11.94 9.88 7.16 7.48 32.77 7.26 3.96%
EY 10.91 8.38 10.12 13.97 13.36 3.05 13.77 -3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.89 0.63 0.89 1.34 0.94 1.02 -6.99%

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