[AFFIN] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 40.88%
YoY- -36.6%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 512,575 537,541 516,498 461,957 485,380 513,378 528,400 -0.50%
PBT 115,570 70,595 119,204 -9,393 66,217 32,183 38,281 20.19%
Tax -31,463 -13,800 -22,940 70,675 30,299 49,947 34,503 -
NP 84,107 56,795 96,264 61,282 96,516 82,130 72,784 2.43%
-
NP to SH 84,107 56,795 96,264 61,195 96,516 82,130 72,784 2.43%
-
Tax Rate 27.22% 19.55% 19.24% - -45.76% -155.20% -90.13% -
Total Cost 428,468 480,746 420,234 400,675 388,864 431,248 455,616 -1.01%
-
Net Worth 4,407,027 4,118,721 3,440,661 3,201,179 1,030,345 1,539,861 941,700 29.30%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 74,695 43,354 37,263 24,188 - - - -
Div Payout % 88.81% 76.34% 38.71% 39.53% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 4,407,027 4,118,721 3,440,661 3,201,179 1,030,345 1,539,861 941,700 29.30%
NOSH 1,493,907 1,445,165 1,242,116 1,209,407 1,030,345 990,837 941,700 7.98%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 16.41% 10.57% 18.64% 13.27% 19.88% 16.00% 13.77% -
ROE 1.91% 1.38% 2.80% 1.91% 9.37% 5.33% 7.73% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 34.31 37.20 41.58 38.20 47.11 51.81 56.11 -7.86%
EPS 5.63 3.93 7.75 5.06 9.37 7.52 7.72 -5.12%
DPS 5.00 3.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 2.95 2.85 2.77 2.6469 1.00 1.5541 1.00 19.73%
Adjusted Per Share Value based on latest NOSH - 1,209,407
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.35 22.39 21.52 19.24 20.22 21.39 22.01 -0.50%
EPS 3.50 2.37 4.01 2.55 4.02 3.42 3.03 2.43%
DPS 3.11 1.81 1.55 1.01 0.00 0.00 0.00 -
NAPS 1.8359 1.7158 1.4333 1.3336 0.4292 0.6415 0.3923 29.30%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.52 2.59 1.92 1.57 1.69 1.07 1.05 -
P/RPS 4.43 6.96 4.62 4.11 3.59 2.07 1.87 15.44%
P/EPS 27.00 65.90 24.77 31.03 18.04 12.91 13.59 12.11%
EY 3.70 1.52 4.04 3.22 5.54 7.75 7.36 -10.82%
DY 3.29 1.16 1.56 1.27 0.00 0.00 0.00 -
P/NAPS 0.52 0.91 0.69 0.59 1.69 0.69 1.05 -11.04%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 29/02/08 26/02/07 28/02/06 25/02/05 27/02/04 28/02/03 -
Price 1.28 2.24 2.53 1.60 1.78 1.70 0.82 -
P/RPS 3.73 6.02 6.08 4.19 3.78 3.28 1.46 16.90%
P/EPS 22.74 57.00 32.65 31.62 19.00 20.51 10.61 13.53%
EY 4.40 1.75 3.06 3.16 5.26 4.88 9.43 -11.92%
DY 3.91 1.34 1.19 1.25 0.00 0.00 0.00 -
P/NAPS 0.43 0.79 0.91 0.60 1.78 1.09 0.82 -10.19%

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