[AFFIN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 202.29%
YoY- 12.84%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 516,498 461,957 485,380 513,378 528,400 478,882 401,304 4.29%
PBT 119,204 -9,393 66,217 32,183 38,281 -241,233 -160,566 -
Tax -22,940 70,675 30,299 49,947 34,503 241,233 160,566 -
NP 96,264 61,282 96,516 82,130 72,784 0 0 -
-
NP to SH 96,264 61,195 96,516 82,130 72,784 -253,811 -135,880 -
-
Tax Rate 19.24% - -45.76% -155.20% -90.13% - - -
Total Cost 420,234 400,675 388,864 431,248 455,616 478,882 401,304 0.77%
-
Net Worth 3,440,661 3,201,179 1,030,345 1,539,861 941,700 1,097,910 1,964,863 9.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 37,263 24,188 - - - - - -
Div Payout % 38.71% 39.53% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 3,440,661 3,201,179 1,030,345 1,539,861 941,700 1,097,910 1,964,863 9.78%
NOSH 1,242,116 1,209,407 1,030,345 990,837 941,700 922,613 922,471 5.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.64% 13.27% 19.88% 16.00% 13.77% 0.00% 0.00% -
ROE 2.80% 1.91% 9.37% 5.33% 7.73% -23.12% -6.92% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 41.58 38.20 47.11 51.81 56.11 51.90 43.50 -0.74%
EPS 7.75 5.06 9.37 7.52 7.72 -27.51 -14.73 -
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.6469 1.00 1.5541 1.00 1.19 2.13 4.47%
Adjusted Per Share Value based on latest NOSH - 990,837
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 21.52 19.24 20.22 21.39 22.01 19.95 16.72 4.29%
EPS 4.01 2.55 4.02 3.42 3.03 -10.57 -5.66 -
DPS 1.55 1.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4333 1.3336 0.4292 0.6415 0.3923 0.4574 0.8185 9.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.92 1.57 1.69 1.07 1.05 1.17 1.28 -
P/RPS 4.62 4.11 3.59 2.07 1.87 2.25 2.94 7.82%
P/EPS 24.77 31.03 18.04 12.91 13.59 -4.25 -8.69 -
EY 4.04 3.22 5.54 7.75 7.36 -23.51 -11.51 -
DY 1.56 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 1.69 0.69 1.05 0.98 0.60 2.35%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 25/02/05 27/02/04 28/02/03 19/04/02 10/04/01 -
Price 2.53 1.60 1.78 1.70 0.82 1.59 1.06 -
P/RPS 6.08 4.19 3.78 3.28 1.46 3.06 2.44 16.42%
P/EPS 32.65 31.62 19.00 20.51 10.61 -5.78 -7.20 -
EY 3.06 3.16 5.26 4.88 9.43 -17.30 -13.90 -
DY 1.19 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.60 1.78 1.09 0.82 1.34 0.50 10.49%

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