[AFFIN] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -11.88%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 516,630 576,811 546,169 447,847 434,074 456,709 487,807 0.96%
PBT 75,167 84,651 53,224 107,844 87,280 55,991 1,827 85.69%
Tax -21,272 -24,612 -25,510 -61,665 -41,514 -28,822 -15,070 5.90%
NP 53,895 60,039 27,714 46,179 45,766 27,169 -13,243 -
-
NP to SH 53,895 60,039 27,714 43,437 45,766 27,169 -13,243 -
-
Tax Rate 28.30% 29.07% 47.93% 57.18% 47.56% 51.48% 824.85% -
Total Cost 462,735 516,772 518,455 401,668 388,308 429,540 501,050 -1.31%
-
Net Worth 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 989,719 1,245,822 23.26%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 74,646 25,712 24,634 - - - - -
Div Payout % 138.50% 42.83% 88.89% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 989,719 1,245,822 23.26%
NOSH 1,492,936 1,285,631 1,231,733 1,209,093 1,017,592 989,719 980,962 7.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.43% 10.41% 5.07% 10.31% 10.54% 5.95% -2.71% -
ROE 1.23% 1.62% 0.83% 2.00% 2.72% 2.75% -1.06% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 34.60 44.87 44.34 37.04 42.66 46.15 49.73 -5.86%
EPS 3.61 4.67 2.25 3.60 4.50 2.74 -1.35 -
DPS 5.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.88 2.70 1.8003 1.6558 1.00 1.27 14.93%
Adjusted Per Share Value based on latest NOSH - 1,209,093
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 21.52 24.03 22.75 18.66 18.08 19.03 20.32 0.95%
EPS 2.25 2.50 1.15 1.81 1.91 1.13 -0.55 -
DPS 3.11 1.07 1.03 0.00 0.00 0.00 0.00 -
NAPS 1.8223 1.5424 1.3854 0.9068 0.7019 0.4123 0.519 23.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 2.50 1.72 1.69 1.60 1.10 1.10 -
P/RPS 4.62 5.57 3.88 4.56 3.75 2.38 2.21 13.06%
P/EPS 44.32 53.53 76.44 47.04 35.58 40.07 -81.48 -
EY 2.26 1.87 1.31 2.13 2.81 2.50 -1.23 -
DY 3.13 0.80 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.87 0.64 0.94 0.97 1.10 0.87 -7.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 23/11/07 23/11/06 25/11/05 26/11/04 12/11/03 27/11/02 -
Price 1.27 2.56 1.92 1.56 1.64 1.13 1.06 -
P/RPS 3.67 5.71 4.33 4.21 3.84 2.45 2.13 9.48%
P/EPS 35.18 54.82 85.33 43.42 36.46 41.16 -78.52 -
EY 2.84 1.82 1.17 2.30 2.74 2.43 -1.27 -
DY 3.94 0.78 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.89 0.71 0.87 0.99 1.13 0.83 -10.37%

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