[AFFIN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 28.36%
YoY- 82.38%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,789,348 1,788,328 1,838,788 1,849,880 1,819,333 1,860,852 1,899,148 -3.88%
PBT 454,872 466,620 525,920 331,394 353,569 355,794 346,876 19.78%
Tax -201,941 -179,582 -167,872 -99,228 -172,702 -176,026 -133,712 31.60%
NP 252,930 287,038 358,048 232,166 180,866 179,768 213,164 12.06%
-
NP to SH 231,858 260,914 324,656 232,166 180,866 179,768 202,524 9.42%
-
Tax Rate 44.40% 38.49% 31.92% 29.94% 48.85% 49.47% 38.55% -
Total Cost 1,536,417 1,501,290 1,480,740 1,617,714 1,638,466 1,681,084 1,685,984 -5.99%
-
Net Worth 2,143,770 2,104,876 2,238,695 3,002,855 1,670,091 1,004,125 1,578,376 22.62%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 10,141 - - - -
Div Payout % - - - 4.37% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,143,770 2,104,876 2,238,695 3,002,855 1,670,091 1,004,125 1,578,376 22.62%
NOSH 1,190,785 1,181,784 1,281,158 1,014,101 1,008,631 1,004,125 995,444 12.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.14% 16.05% 19.47% 12.55% 9.94% 9.66% 11.22% -
ROE 10.82% 12.40% 14.50% 7.73% 10.83% 17.90% 12.83% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 150.27 151.32 143.53 182.42 180.38 185.32 190.78 -14.69%
EPS 19.48 22.08 28.08 22.90 17.93 17.90 21.40 -6.06%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.8003 1.7811 1.7474 2.9611 1.6558 1.00 1.5856 8.82%
Adjusted Per Share Value based on latest NOSH - 1,030,345
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 74.54 74.50 76.60 77.06 75.79 77.52 79.12 -3.89%
EPS 9.66 10.87 13.52 9.67 7.53 7.49 8.44 9.40%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.8931 0.8769 0.9326 1.2509 0.6957 0.4183 0.6575 22.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.69 1.52 1.71 1.69 1.60 1.25 1.40 -
P/RPS 1.12 1.00 1.19 0.93 0.89 0.67 0.73 32.98%
P/EPS 8.68 6.88 6.75 7.38 8.92 6.98 6.88 16.74%
EY 11.52 14.52 14.82 13.55 11.21 14.32 14.53 -14.32%
DY 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.98 0.57 0.97 1.25 0.88 4.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 11/08/05 03/05/05 25/02/05 26/11/04 18/08/04 17/05/04 -
Price 1.56 1.58 1.64 1.78 1.64 1.34 1.26 -
P/RPS 1.04 1.04 1.14 0.98 0.91 0.72 0.66 35.37%
P/EPS 8.01 7.16 6.47 7.78 9.15 7.48 6.19 18.72%
EY 12.48 13.97 15.45 12.86 10.93 13.36 16.15 -15.77%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 0.87 0.89 0.94 0.60 0.99 1.34 0.79 6.63%

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