[AFFIN] YoY TTM 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- -6.26%
YoY- 127.77%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,771,659 1,834,790 1,906,980 1,957,042 1,841,936 1,759,702 1,588,348 1.83%
PBT 269,548 376,155 181,378 152,483 -409,199 -297,575 207,996 4.41%
Tax -56,997 -107,768 -33,511 -19,288 51,411 297,575 -28,728 12.09%
NP 212,551 268,387 147,867 133,195 -357,788 0 179,268 2.87%
-
NP to SH 205,008 260,039 145,207 133,195 -479,642 -311,188 157,805 4.45%
-
Tax Rate 21.15% 28.65% 18.48% 12.65% - - 13.81% -
Total Cost 1,559,108 1,566,403 1,759,113 1,823,847 2,199,724 1,759,702 1,409,080 1.69%
-
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 24,188 - - - - - - -
Div Payout % 11.80% - - - - - - -
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 12.00% 14.63% 7.75% 6.81% -19.42% 0.00% 11.29% -
ROE 6.30% 11.62% 9.20% 13.46% -42.27% -19.61% 12.33% -
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 146.01 143.21 191.57 197.78 199.65 190.76 264.31 -9.41%
EPS 16.90 20.30 14.59 13.46 -51.99 -33.73 26.26 -7.07%
DPS 2.00 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 73.75 76.38 79.38 81.47 76.68 73.25 66.12 1.83%
EPS 8.53 10.82 6.04 5.54 -19.97 -12.95 6.57 4.44%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3538 0.9319 0.657 0.4119 0.4724 0.6605 0.5328 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 1.21 1.19 0.73 0.41 0.72 0.59 1.36 -1.92%
P/EPS 10.48 8.42 9.60 6.02 -2.75 -3.35 13.71 -4.37%
EY 9.55 11.87 10.42 16.62 -36.36 -29.85 7.29 4.60%
DY 1.13 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 - -
Price 1.80 1.64 1.26 0.90 1.35 1.34 0.00 -
P/RPS 1.23 1.15 0.66 0.46 0.68 0.70 0.00 -
P/EPS 10.65 8.08 8.64 6.69 -2.60 -3.97 0.00 -
EY 9.39 12.38 11.58 14.96 -38.51 -25.17 0.00 -
DY 1.11 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 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