[AFFIN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 33.3%
YoY- 28.19%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 925,362 427,388 1,864,649 1,342,011 894,164 459,697 1,849,880 -37.06%
PBT 141,983 69,267 326,538 341,154 233,310 131,480 331,394 -43.25%
Tax -39,043 -18,184 -75,000 -151,456 -89,791 -41,968 -99,228 -46.39%
NP 102,940 51,083 251,538 189,698 143,519 89,512 232,166 -41.94%
-
NP to SH 102,940 51,083 235,646 173,894 130,457 81,164 232,166 -41.94%
-
Tax Rate 27.50% 26.25% 22.97% 44.40% 38.49% 31.92% 29.94% -
Total Cost 822,422 376,305 1,613,111 1,152,313 750,645 370,185 1,617,714 -36.38%
-
Net Worth 3,230,854 3,252,082 3,176,306 2,143,770 2,104,876 2,238,695 3,002,855 5.01%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 47,944 - - - 10,141 -
Div Payout % - - 20.35% - - - 4.37% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,230,854 3,252,082 3,176,306 2,143,770 2,104,876 2,238,695 3,002,855 5.01%
NOSH 1,218,224 1,213,372 1,198,606 1,190,785 1,181,784 1,281,158 1,014,101 13.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.12% 11.95% 13.49% 14.14% 16.05% 19.47% 12.55% -
ROE 3.19% 1.57% 7.42% 8.11% 6.20% 3.63% 7.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 75.96 35.22 155.57 112.70 75.66 35.88 182.42 -44.32%
EPS 8.45 4.21 19.66 14.61 11.04 7.02 22.90 -48.64%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 1.00 -
NAPS 2.6521 2.6802 2.65 1.8003 1.7811 1.7474 2.9611 -7.10%
Adjusted Per Share Value based on latest NOSH - 1,209,093
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.52 17.79 77.62 55.86 37.22 19.14 77.01 -37.06%
EPS 4.29 2.13 9.81 7.24 5.43 3.38 9.66 -41.87%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.42 -
NAPS 1.3449 1.3538 1.3222 0.8924 0.8762 0.9319 1.25 5.01%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.75 1.77 1.57 1.69 1.52 1.71 1.69 -
P/RPS 2.30 5.03 1.01 1.50 2.01 4.77 0.93 83.18%
P/EPS 20.71 42.04 7.99 11.57 13.77 26.99 7.38 99.32%
EY 4.83 2.38 12.52 8.64 7.26 3.70 13.55 -49.82%
DY 0.00 0.00 2.55 0.00 0.00 0.00 0.59 -
P/NAPS 0.66 0.66 0.59 0.94 0.85 0.98 0.57 10.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 15/05/06 28/02/06 25/11/05 11/08/05 03/05/05 25/02/05 -
Price 1.67 1.80 1.60 1.56 1.58 1.64 1.78 -
P/RPS 2.20 5.11 1.03 1.38 2.09 4.57 0.98 71.70%
P/EPS 19.76 42.76 8.14 10.68 14.31 25.89 7.78 86.47%
EY 5.06 2.34 12.29 9.36 6.99 3.86 12.86 -46.39%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.56 -
P/NAPS 0.63 0.67 0.60 0.87 0.89 0.94 0.60 3.31%

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