[AFFIN] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
03-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -41.79%
YoY- 124.47%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,823,742 1,813,618 1,900,513 1,929,648 1,878,637 1,806,484 1,616,099 2.03%
PBT 240,434 386,807 266,071 93,959 -232,476 -388,484 209,465 2.32%
Tax -30,033 -101,006 -66,888 -16,421 -84,378 388,484 -30,197 -0.09%
NP 210,401 285,801 199,183 77,538 -316,854 0 179,268 2.70%
-
NP to SH 207,572 272,739 196,523 77,538 -316,854 -411,394 157,620 4.69%
-
Tax Rate 12.49% 26.11% 25.14% 17.48% - - 14.42% -
Total Cost 1,613,341 1,527,817 1,701,330 1,852,110 2,195,491 1,806,484 1,436,831 1.94%
-
Net Worth 3,243,631 2,149,869 1,010,890 1,251,299 1,180,079 1,466,675 773,374 26.97%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 24,188 - - - - - - -
Div Payout % 11.65% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 3,243,631 2,149,869 1,010,890 1,251,299 1,180,079 1,466,675 773,374 26.97%
NOSH 1,223,042 1,207,045 1,010,890 986,129 921,936 922,437 323,587 24.79%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.54% 15.76% 10.48% 4.02% -16.87% 0.00% 11.09% -
ROE 6.40% 12.69% 19.44% 6.20% -26.85% -28.05% 20.38% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 149.12 150.25 188.00 195.68 203.77 195.84 499.43 -18.23%
EPS 16.97 22.60 19.44 7.86 -34.37 -44.60 48.71 -16.10%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6521 1.7811 1.00 1.2689 1.28 1.59 2.39 1.74%
Adjusted Per Share Value based on latest NOSH - 986,129
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 75.97 75.55 79.17 80.39 78.26 75.25 67.32 2.03%
EPS 8.65 11.36 8.19 3.23 -13.20 -17.14 6.57 4.68%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3512 0.8956 0.4211 0.5213 0.4916 0.611 0.3222 26.97%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.75 1.52 1.25 1.09 1.24 1.16 2.35 -
P/RPS 1.17 1.01 0.66 0.56 0.61 0.59 0.47 16.40%
P/EPS 10.31 6.73 6.43 13.86 -3.61 -2.60 4.82 13.50%
EY 9.70 14.87 15.55 7.21 -27.72 -38.45 20.73 -11.88%
DY 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.85 1.25 0.86 0.97 0.73 0.98 -6.37%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 11/08/05 18/08/04 03/09/03 20/08/02 10/09/01 09/10/00 -
Price 1.67 1.58 1.34 1.19 1.30 1.41 1.82 -
P/RPS 1.12 1.05 0.71 0.61 0.64 0.72 0.36 20.81%
P/EPS 9.84 6.99 6.89 15.13 -3.78 -3.16 3.74 17.48%
EY 10.16 14.30 14.51 6.61 -26.44 -31.63 26.76 -14.89%
DY 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 1.34 0.94 1.02 0.89 0.76 -3.07%

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