[AFFIN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -78.32%
YoY- -37.06%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,988,029 1,471,531 925,362 427,388 1,864,649 1,342,011 894,164 70.10%
PBT 314,411 195,207 141,983 69,267 326,538 341,154 233,310 21.93%
Tax -87,493 -64,553 -39,043 -18,184 -75,000 -151,456 -89,791 -1.70%
NP 226,918 130,654 102,940 51,083 251,538 189,698 143,519 35.60%
-
NP to SH 226,918 130,654 102,940 51,083 235,646 173,894 130,457 44.48%
-
Tax Rate 27.83% 33.07% 27.50% 26.25% 22.97% 44.40% 38.49% -
Total Cost 1,761,111 1,340,877 822,422 376,305 1,613,111 1,152,313 750,645 76.28%
-
Net Worth 3,413,593 3,303,050 3,230,854 3,252,082 3,176,306 2,143,770 2,104,876 37.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 61,395 24,467 - - 47,944 - - -
Div Payout % 27.06% 18.73% - - 20.35% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 3,413,593 3,303,050 3,230,854 3,252,082 3,176,306 2,143,770 2,104,876 37.91%
NOSH 1,227,911 1,223,352 1,218,224 1,213,372 1,198,606 1,190,785 1,181,784 2.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.41% 8.88% 11.12% 11.95% 13.49% 14.14% 16.05% -
ROE 6.65% 3.96% 3.19% 1.57% 7.42% 8.11% 6.20% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 161.90 120.29 75.96 35.22 155.57 112.70 75.66 65.82%
EPS 18.48 10.68 8.45 4.21 19.66 14.61 11.04 40.84%
DPS 5.00 2.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.78 2.70 2.6521 2.6802 2.65 1.8003 1.7811 34.44%
Adjusted Per Share Value based on latest NOSH - 1,213,372
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 82.82 61.30 38.55 17.80 77.68 55.91 37.25 70.10%
EPS 9.45 5.44 4.29 2.13 9.82 7.24 5.43 44.53%
DPS 2.56 1.02 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.422 1.376 1.3459 1.3548 1.3232 0.8931 0.8769 37.90%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.92 1.72 1.75 1.77 1.57 1.69 1.52 -
P/RPS 1.19 1.43 2.30 5.03 1.01 1.50 2.01 -29.42%
P/EPS 10.39 16.10 20.71 42.04 7.99 11.57 13.77 -17.07%
EY 9.62 6.21 4.83 2.38 12.52 8.64 7.26 20.57%
DY 2.60 1.16 0.00 0.00 2.55 0.00 0.00 -
P/NAPS 0.69 0.64 0.66 0.66 0.59 0.94 0.85 -12.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 25/08/06 15/05/06 28/02/06 25/11/05 11/08/05 -
Price 2.53 1.92 1.67 1.80 1.60 1.56 1.58 -
P/RPS 1.56 1.60 2.20 5.11 1.03 1.38 2.09 -17.67%
P/EPS 13.69 17.98 19.76 42.76 8.14 10.68 14.31 -2.90%
EY 7.30 5.56 5.06 2.34 12.29 9.36 6.99 2.92%
DY 1.98 1.04 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.91 0.71 0.63 0.67 0.60 0.87 0.89 1.48%

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