[AFFIN] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -38.35%
YoY- 54.74%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 509,559 427,388 459,697 474,787 451,335 450,945 562,236 -1.62%
PBT 88,847 69,267 131,480 86,719 47,366 68,230 -93,826 -
Tax -26,335 -18,184 -41,968 -33,428 -14,646 -26,621 93,826 -
NP 62,512 51,083 89,512 53,291 32,720 41,609 0 -
-
NP to SH 62,512 51,083 81,164 50,631 32,720 41,609 -142,063 -
-
Tax Rate 29.64% 26.25% 31.92% 38.55% 30.92% 39.02% - -
Total Cost 447,047 376,305 370,185 421,496 418,615 409,336 562,236 -3.74%
-
Net Worth 3,554,109 3,252,082 2,238,695 1,578,376 989,522 1,134,790 1,586,677 14.37%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,554,109 3,252,082 2,238,695 1,578,376 989,522 1,134,790 1,586,677 14.37%
NOSH 1,260,322 1,213,372 1,281,158 995,444 989,522 922,594 922,487 5.33%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.27% 11.95% 19.47% 11.22% 7.25% 9.23% 0.00% -
ROE 1.76% 1.57% 3.63% 3.21% 3.31% 3.67% -8.95% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 40.43 35.22 35.88 47.70 45.61 48.88 60.95 -6.60%
EPS 4.96 4.21 7.02 5.35 3.30 4.51 -15.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.6802 1.7474 1.5856 1.00 1.23 1.72 8.58%
Adjusted Per Share Value based on latest NOSH - 995,444
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.23 17.80 19.15 19.78 18.80 18.79 23.42 -1.62%
EPS 2.60 2.13 3.38 2.11 1.36 1.73 -5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4806 1.3548 0.9326 0.6575 0.4122 0.4727 0.661 14.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.35 1.77 1.71 1.40 0.81 1.43 1.13 -
P/RPS 5.81 5.03 4.77 2.94 1.78 2.93 1.85 21.00%
P/EPS 47.38 42.04 26.99 27.53 24.50 31.71 -7.34 -
EY 2.11 2.38 3.70 3.63 4.08 3.15 -13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 0.98 0.88 0.81 1.16 0.66 3.89%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 14/05/07 15/05/06 03/05/05 17/05/04 20/05/03 22/05/02 20/07/01 -
Price 2.23 1.80 1.64 1.26 0.90 1.35 1.34 -
P/RPS 5.52 5.11 4.57 2.64 1.97 2.76 2.20 16.56%
P/EPS 44.96 42.76 25.89 24.77 27.22 29.93 -8.70 -
EY 2.22 2.34 3.86 4.04 3.67 3.34 -11.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.94 0.79 0.90 1.10 0.78 0.21%

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