[AFFIN] QoQ Cumulative Quarter 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- 77.53%
YoY- 399.44%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 459,697 1,849,880 1,364,500 930,426 474,787 1,903,528 1,390,150 -52.14%
PBT 131,480 331,394 265,177 177,897 86,719 142,025 109,842 12.72%
Tax -41,968 -99,228 -129,527 -88,013 -33,428 -14,729 -64,676 -25.02%
NP 89,512 232,166 135,650 89,884 53,291 127,296 45,166 57.71%
-
NP to SH 81,164 232,166 135,650 89,884 50,631 127,296 45,166 47.75%
-
Tax Rate 31.92% 29.94% 48.85% 49.47% 38.55% 10.37% 58.88% -
Total Cost 370,185 1,617,714 1,228,850 840,542 421,496 1,776,232 1,344,984 -57.65%
-
Net Worth 2,238,695 3,002,855 1,670,091 1,004,125 1,578,376 1,538,988 990,243 72.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 10,141 - - - - - -
Div Payout % - 4.37% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,238,695 3,002,855 1,670,091 1,004,125 1,578,376 1,538,988 990,243 72.16%
NOSH 1,281,158 1,014,101 1,008,631 1,004,125 995,444 991,360 990,243 18.71%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 19.47% 12.55% 9.94% 9.66% 11.22% 6.69% 3.25% -
ROE 3.63% 7.73% 8.12% 8.95% 3.21% 8.27% 4.56% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.88 182.42 135.28 92.66 47.70 192.01 140.38 -59.69%
EPS 7.02 22.90 13.45 8.95 5.35 12.84 4.56 33.29%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7474 2.9611 1.6558 1.00 1.5856 1.5524 1.00 45.02%
Adjusted Per Share Value based on latest NOSH - 1,010,890
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 19.14 77.01 56.80 38.73 19.76 79.24 57.87 -52.14%
EPS 3.38 9.66 5.65 3.74 2.11 5.30 1.88 47.80%
DPS 0.00 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9319 1.25 0.6952 0.418 0.657 0.6406 0.4122 72.17%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.71 1.69 1.60 1.25 1.40 1.07 1.10 -
P/RPS 4.77 0.93 1.18 1.35 2.94 0.56 0.78 234.04%
P/EPS 26.99 7.38 11.90 13.96 27.53 8.33 24.12 7.77%
EY 3.70 13.55 8.41 7.16 3.63 12.00 4.15 -7.35%
DY 0.00 0.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.57 0.97 1.25 0.88 0.69 1.10 -7.40%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 03/05/05 25/02/05 26/11/04 18/08/04 17/05/04 27/02/04 12/11/03 -
Price 1.64 1.78 1.64 1.34 1.26 1.70 1.13 -
P/RPS 4.57 0.98 1.21 1.45 2.64 0.89 0.80 219.22%
P/EPS 25.89 7.78 12.19 14.97 24.77 13.24 24.77 2.98%
EY 3.86 12.86 8.20 6.68 4.04 7.55 4.04 -2.99%
DY 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.60 0.99 1.34 0.79 1.10 1.13 -11.53%

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