[AFFIN] YoY 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- 25.07%
YoY- 68.45%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 576,811 546,169 447,847 434,074 456,709 487,807 460,664 3.81%
PBT 84,651 53,224 107,844 87,280 55,991 1,827 -124,482 -
Tax -24,612 -25,510 -61,665 -41,514 -28,822 -15,070 124,482 -
NP 60,039 27,714 46,179 45,766 27,169 -13,243 0 -
-
NP to SH 60,039 27,714 43,437 45,766 27,169 -13,243 -145,586 -
-
Tax Rate 29.07% 47.93% 57.18% 47.56% 51.48% 824.85% - -
Total Cost 516,772 518,455 401,668 388,308 429,540 501,050 460,664 1.93%
-
Net Worth 3,702,619 3,325,680 2,176,731 1,684,930 989,719 1,245,822 1,328,541 18.61%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 25,712 24,634 - - - - - -
Div Payout % 42.83% 88.89% - - - - - -
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 3,702,619 3,325,680 2,176,731 1,684,930 989,719 1,245,822 1,328,541 18.61%
NOSH 1,285,631 1,231,733 1,209,093 1,017,592 989,719 980,962 922,598 5.68%
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 10.41% 5.07% 10.31% 10.54% 5.95% -2.71% 0.00% -
ROE 1.62% 0.83% 2.00% 2.72% 2.75% -1.06% -10.96% -
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 44.87 44.34 37.04 42.66 46.15 49.73 49.93 -1.76%
EPS 4.67 2.25 3.60 4.50 2.74 -1.35 -15.78 -
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 24.03 22.75 18.66 18.08 19.03 20.32 19.19 3.81%
EPS 2.50 1.15 1.81 1.91 1.13 -0.55 -6.06 -
DPS 1.07 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5424 1.3854 0.9068 0.7019 0.4123 0.519 0.5534 18.62%
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 5.57 3.88 4.56 3.75 2.38 2.21 2.40 15.05%
P/EPS 53.53 76.44 47.04 35.58 40.07 -81.48 -7.60 -
EY 1.87 1.31 2.13 2.81 2.50 -1.23 -13.15 -
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 5.71 4.33 4.21 3.84 2.45 2.13 2.46 15.05%
P/EPS 54.82 85.33 43.42 36.46 41.16 -78.52 -7.79 -
EY 1.82 1.17 2.30 2.74 2.43 -1.27 -12.83 -
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