[AFFIN] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 35.34%
YoY- 153.45%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,133,188 1,823,742 1,813,618 1,900,513 1,929,648 1,878,637 1,806,484 2.80%
PBT 370,153 240,434 386,807 266,071 93,959 -232,476 -388,484 -
Tax -111,236 -30,033 -101,006 -66,888 -16,421 -84,378 388,484 -
NP 258,917 210,401 285,801 199,183 77,538 -316,854 0 -
-
NP to SH 258,917 207,572 272,739 196,523 77,538 -316,854 -411,394 -
-
Tax Rate 30.05% 12.49% 26.11% 25.14% 17.48% - - -
Total Cost 1,874,271 1,613,341 1,527,817 1,701,330 1,852,110 2,195,491 1,806,484 0.61%
-
Net Worth 3,634,101 3,243,631 2,149,869 1,010,890 1,251,299 1,180,079 1,466,675 16.31%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 61,898 24,188 - - - - - -
Div Payout % 23.91% 11.65% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 3,634,101 3,243,631 2,149,869 1,010,890 1,251,299 1,180,079 1,466,675 16.31%
NOSH 1,275,123 1,223,042 1,207,045 1,010,890 986,129 921,936 922,437 5.54%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.14% 11.54% 15.76% 10.48% 4.02% -16.87% 0.00% -
ROE 7.12% 6.40% 12.69% 19.44% 6.20% -26.85% -28.05% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 167.29 149.12 150.25 188.00 195.68 203.77 195.84 -2.59%
EPS 20.31 16.97 22.60 19.44 7.86 -34.37 -44.60 -
DPS 4.85 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.6521 1.7811 1.00 1.2689 1.28 1.59 10.21%
Adjusted Per Share Value based on latest NOSH - 1,010,890
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 88.86 75.97 75.55 79.17 80.39 78.26 75.25 2.80%
EPS 10.79 8.65 11.36 8.19 3.23 -13.20 -17.14 -
DPS 2.58 1.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5139 1.3512 0.8956 0.4211 0.5213 0.4916 0.611 16.31%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.49 1.75 1.52 1.25 1.09 1.24 1.16 -
P/RPS 1.49 1.17 1.01 0.66 0.56 0.61 0.59 16.68%
P/EPS 12.26 10.31 6.73 6.43 13.86 -3.61 -2.60 -
EY 8.15 9.70 14.87 15.55 7.21 -27.72 -38.45 -
DY 1.95 1.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.66 0.85 1.25 0.86 0.97 0.73 2.96%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 11/08/05 18/08/04 03/09/03 20/08/02 10/09/01 -
Price 2.54 1.67 1.58 1.34 1.19 1.30 1.41 -
P/RPS 1.52 1.12 1.05 0.71 0.61 0.64 0.72 13.25%
P/EPS 12.51 9.84 6.99 6.89 15.13 -3.78 -3.16 -
EY 7.99 10.16 14.30 14.51 6.61 -26.44 -31.63 -
DY 1.91 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.63 0.89 1.34 0.94 1.02 0.89 0.00%

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