[AFFIN] YoY Cumulative 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- -45.0%
YoY- -78.2%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 925,362 894,164 930,426 933,441 940,445 1,015,035 836,469 1.69%
PBT 141,983 233,310 177,897 53,851 133,239 -205,540 86,579 8.58%
Tax -39,043 -89,791 -88,013 -35,854 -50,696 205,540 -39,912 -0.36%
NP 102,940 143,519 89,884 17,997 82,543 0 46,667 14.08%
-
NP to SH 102,940 130,457 89,884 17,997 82,543 -263,917 46,667 14.08%
-
Tax Rate 27.50% 38.49% 49.47% 66.58% 38.05% - 46.10% -
Total Cost 822,422 750,645 840,542 915,444 857,902 1,015,035 789,802 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 3.19% 6.20% 8.95% 1.43% 6.99% -17.99% 3.21% -
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 75.96 75.66 92.66 94.16 101.97 110.00 137.48 -9.41%
EPS 8.45 11.04 8.95 1.82 8.95 -28.60 7.67 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 38.52 37.22 38.73 38.86 39.15 42.25 34.82 1.69%
EPS 4.29 5.43 3.74 0.75 3.44 -10.99 1.94 14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3449 0.8762 0.418 0.5236 0.4914 0.6108 0.6053 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 2.30 2.01 1.35 1.16 1.22 1.05 1.71 5.06%
P/EPS 20.71 13.77 13.96 60.04 13.85 -4.06 30.64 -6.31%
EY 4.83 7.26 7.16 1.67 7.22 -24.66 3.26 6.76%
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 2.20 2.09 1.45 1.26 1.27 1.28 1.32 8.88%
P/EPS 19.76 14.31 14.97 65.55 14.53 -4.93 23.73 -3.00%
EY 5.06 6.99 6.68 1.53 6.88 -20.28 4.21 3.11%
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