[AFFIN] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 53.77%
YoY- 121.42%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,864,649 1,849,880 1,903,528 1,956,652 1,971,013 1,637,044 1,540,882 -0.20%
PBT 326,538 331,394 142,025 173,347 -571,255 -96,363 144,321 -0.86%
Tax -75,000 -99,228 -14,729 -31,263 571,255 96,363 -9,408 -2.18%
NP 251,538 232,166 127,296 142,084 0 0 134,913 -0.66%
-
NP to SH 235,646 232,166 127,296 142,084 -663,314 -100,808 134,913 -0.59%
-
Tax Rate 22.97% 29.94% 10.37% 18.03% - - 6.52% -
Total Cost 1,613,111 1,617,714 1,776,232 1,814,568 1,971,013 1,637,044 1,405,969 -0.14%
-
Net Worth 3,176,306 3,002,855 1,538,988 1,351,625 1,097,988 1,509,993 1,338,357 -0.91%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 47,944 10,141 - - - - - -100.00%
Div Payout % 20.35% 4.37% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 3,176,306 3,002,855 1,538,988 1,351,625 1,097,988 1,509,993 1,338,357 -0.91%
NOSH 1,198,606 1,014,101 991,360 942,490 922,679 708,917 574,402 -0.77%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.49% 12.55% 6.69% 7.26% 0.00% 0.00% 8.76% -
ROE 7.42% 7.73% 8.27% 10.51% -60.41% -6.68% 10.08% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 155.57 182.42 192.01 207.60 213.62 230.92 268.26 0.58%
EPS 19.66 22.90 12.84 15.07 -71.89 -14.22 22.37 0.13%
DPS 4.00 1.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.65 2.9611 1.5524 1.4341 1.19 2.13 2.33 -0.13%
Adjusted Per Share Value based on latest NOSH - 941,700
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 77.68 77.06 79.30 81.51 82.11 68.20 64.19 -0.20%
EPS 9.82 9.67 5.30 5.92 -27.63 -4.20 5.62 -0.59%
DPS 2.00 0.42 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.3232 1.2509 0.6411 0.5631 0.4574 0.629 0.5575 -0.91%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.57 1.69 1.07 1.05 1.17 1.28 0.00 -
P/RPS 1.01 0.93 0.56 0.51 0.55 0.55 0.00 -100.00%
P/EPS 7.99 7.38 8.33 6.97 -1.63 -9.00 0.00 -100.00%
EY 12.52 13.55 12.00 14.36 -61.44 -11.11 0.00 -100.00%
DY 2.55 0.59 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.59 0.57 0.69 0.73 0.98 0.60 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 27/02/04 28/02/03 19/04/02 10/04/01 29/02/00 -
Price 1.60 1.78 1.70 0.82 1.59 1.06 3.92 -
P/RPS 1.03 0.98 0.89 0.39 0.74 0.46 1.46 0.37%
P/EPS 8.14 7.78 13.24 5.44 -2.21 -7.45 16.69 0.76%
EY 12.29 12.86 7.55 18.38 -45.21 -13.42 5.99 -0.76%
DY 2.50 0.56 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.60 0.60 1.10 0.57 1.34 0.50 1.68 1.10%

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