[AFFIN] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 50.92%
YoY- 200.34%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,647,332 1,471,531 1,342,011 1,364,500 1,390,150 1,428,252 1,475,699 1.84%
PBT 282,376 195,207 341,154 265,177 109,842 135,066 -330,022 -
Tax -87,398 -64,553 -151,456 -129,527 -64,676 -65,766 330,022 -
NP 194,978 130,654 189,698 135,650 45,166 69,300 0 -
-
NP to SH 194,978 130,654 173,894 135,650 45,166 69,300 -409,503 -
-
Tax Rate 30.95% 33.07% 44.40% 48.85% 58.88% 48.69% - -
Total Cost 1,452,354 1,340,877 1,152,313 1,228,850 1,344,984 1,358,952 1,475,699 -0.26%
-
Net Worth 3,667,776 3,303,050 2,143,770 1,670,091 990,243 1,197,428 1,328,716 18.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 25,470 24,467 - - - - - -
Div Payout % 13.06% 18.73% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 3,667,776 3,303,050 2,143,770 1,670,091 990,243 1,197,428 1,328,716 18.42%
NOSH 1,273,533 1,223,352 1,190,785 1,008,631 990,243 942,857 922,719 5.51%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.84% 8.88% 14.14% 9.94% 3.25% 4.85% 0.00% -
ROE 5.32% 3.96% 8.11% 8.12% 4.56% 5.79% -30.82% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 129.35 120.29 112.70 135.28 140.38 151.48 159.93 -3.47%
EPS 15.31 10.68 14.61 13.45 4.56 7.35 -44.38 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.70 1.8003 1.6558 1.00 1.27 1.44 12.24%
Adjusted Per Share Value based on latest NOSH - 1,017,592
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 68.57 61.26 55.86 56.80 57.87 59.45 61.43 1.84%
EPS 8.12 5.44 7.24 5.65 1.88 2.88 -17.05 -
DPS 1.06 1.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5268 1.375 0.8924 0.6952 0.4122 0.4985 0.5531 18.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.50 1.72 1.69 1.60 1.10 1.10 1.20 -
P/RPS 1.93 1.43 1.50 1.18 0.78 0.73 0.75 17.05%
P/EPS 16.33 16.10 11.57 11.90 24.12 14.97 -2.70 -
EY 6.12 6.21 8.64 8.41 4.15 6.68 -36.98 -
DY 0.80 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.64 0.94 0.97 1.10 0.87 0.83 0.78%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 23/11/06 25/11/05 26/11/04 12/11/03 27/11/02 30/11/01 -
Price 2.56 1.92 1.56 1.64 1.13 1.06 1.23 -
P/RPS 1.98 1.60 1.38 1.21 0.80 0.70 0.77 17.03%
P/EPS 16.72 17.98 10.68 12.19 24.77 14.42 -2.77 -
EY 5.98 5.56 9.36 8.20 4.04 6.93 -36.08 -
DY 0.78 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.87 0.99 1.13 0.83 0.85 0.76%

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