[AFFIN] YoY Cumulative 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- 77.53%
YoY- 399.44%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,070,521 925,362 894,164 930,426 933,441 940,445 1,015,035 0.89%
PBT 197,725 141,983 233,310 177,897 53,851 133,239 -205,540 -
Tax -62,786 -39,043 -89,791 -88,013 -35,854 -50,696 205,540 -
NP 134,939 102,940 143,519 89,884 17,997 82,543 0 -
-
NP to SH 134,939 102,940 130,457 89,884 17,997 82,543 -263,917 -
-
Tax Rate 31.75% 27.50% 38.49% 49.47% 66.58% 38.05% - -
Total Cost 935,582 822,422 750,645 840,542 915,444 857,902 1,015,035 -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 3.73% 3.19% 6.20% 8.95% 1.43% 6.99% -17.99% -
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 84.41 75.96 75.66 92.66 94.16 101.97 110.00 -4.31%
EPS 10.64 8.45 11.04 8.95 1.82 8.95 -28.60 -
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 44.60 38.55 37.25 38.76 38.89 39.18 42.28 0.89%
EPS 5.62 4.29 5.43 3.74 0.75 3.44 -10.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5057 1.3459 0.8769 0.4183 0.524 0.4918 0.6112 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 2.95 2.30 2.01 1.35 1.16 1.22 1.05 18.77%
P/EPS 23.40 20.71 13.77 13.96 60.04 13.85 -4.06 -
EY 4.27 4.83 7.26 7.16 1.67 7.22 -24.66 -
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 3.01 2.20 2.09 1.45 1.26 1.27 1.28 15.30%
P/EPS 23.87 19.76 14.31 14.97 65.55 14.53 -4.93 -
EY 4.19 5.06 6.99 6.68 1.53 6.88 -20.28 -
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