[AFFIN] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -55.05%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 427,388 459,697 474,787 451,335 450,945 562,236 430,452 -0.11%
PBT 69,267 131,480 86,719 47,366 68,230 -93,826 107,384 -7.04%
Tax -18,184 -41,968 -33,428 -14,646 -26,621 93,826 -39,069 -11.96%
NP 51,083 89,512 53,291 32,720 41,609 0 68,315 -4.72%
-
NP to SH 51,083 81,164 50,631 32,720 41,609 -142,063 68,315 -4.72%
-
Tax Rate 26.25% 31.92% 38.55% 30.92% 39.02% - 36.38% -
Total Cost 376,305 370,185 421,496 418,615 409,336 562,236 362,137 0.64%
-
Net Worth 3,252,082 2,238,695 1,578,376 989,522 1,134,790 1,586,677 1,280,002 16.80%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 3,252,082 2,238,695 1,578,376 989,522 1,134,790 1,586,677 1,280,002 16.80%
NOSH 1,213,372 1,281,158 995,444 989,522 922,594 922,487 600,940 12.41%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.95% 19.47% 11.22% 7.25% 9.23% 0.00% 15.87% -
ROE 1.57% 3.63% 3.21% 3.31% 3.67% -8.95% 5.34% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 35.22 35.88 47.70 45.61 48.88 60.95 71.63 -11.15%
EPS 4.21 7.02 5.35 3.30 4.51 -15.40 11.31 -15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6802 1.7474 1.5856 1.00 1.23 1.72 2.13 3.90%
Adjusted Per Share Value based on latest NOSH - 989,522
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.80 19.15 19.78 18.80 18.79 23.42 17.93 -0.12%
EPS 2.13 3.38 2.11 1.36 1.73 -5.92 2.85 -4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3548 0.9326 0.6575 0.4122 0.4727 0.661 0.5332 16.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.77 1.71 1.40 0.81 1.43 1.13 3.60 -
P/RPS 5.03 4.77 2.94 1.78 2.93 1.85 5.03 0.00%
P/EPS 42.04 26.99 27.53 24.50 31.71 -7.34 31.67 4.83%
EY 2.38 3.70 3.63 4.08 3.15 -13.63 3.16 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.98 0.88 0.81 1.16 0.66 1.69 -14.49%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/05/06 03/05/05 17/05/04 20/05/03 22/05/02 20/07/01 25/05/00 -
Price 1.80 1.64 1.26 0.90 1.35 1.34 2.60 -
P/RPS 5.11 4.57 2.64 1.97 2.76 2.20 3.63 5.86%
P/EPS 42.76 25.89 24.77 27.22 29.93 -8.70 22.87 10.98%
EY 2.34 3.86 4.04 3.67 3.34 -11.49 4.37 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.94 0.79 0.90 1.10 0.78 1.22 -9.50%

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