[AFFIN] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
11-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -39.27%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 427,388 461,957 447,847 434,467 459,697 485,380 434,074 -1.03%
PBT 69,267 -9,393 107,844 101,830 131,480 66,217 87,280 -14.29%
Tax -18,184 70,675 -61,665 -47,823 -41,968 30,299 -41,514 -42.35%
NP 51,083 61,282 46,179 54,007 89,512 96,516 45,766 7.60%
-
NP to SH 51,083 61,195 43,437 49,293 81,164 96,516 45,766 7.60%
-
Tax Rate 26.25% - 57.18% 46.96% 31.92% -45.76% 47.56% -
Total Cost 376,305 400,675 401,668 380,460 370,185 388,864 388,308 -2.07%
-
Net Worth 3,252,082 3,201,179 2,176,731 2,149,869 2,238,695 1,030,345 1,684,930 55.08%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 24,188 - - - - - -
Div Payout % - 39.53% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,252,082 3,201,179 2,176,731 2,149,869 2,238,695 1,030,345 1,684,930 55.08%
NOSH 1,213,372 1,209,407 1,209,093 1,207,045 1,281,158 1,030,345 1,017,592 12.45%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.95% 13.27% 10.31% 12.43% 19.47% 19.88% 10.54% -
ROE 1.57% 1.91% 2.00% 2.29% 3.63% 9.37% 2.72% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 35.22 38.20 37.04 35.99 35.88 47.11 42.66 -12.00%
EPS 4.21 5.06 3.60 4.09 7.02 9.37 4.50 -4.34%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6802 2.6469 1.8003 1.7811 1.7474 1.00 1.6558 37.90%
Adjusted Per Share Value based on latest NOSH - 1,207,045
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.80 19.24 18.66 18.10 19.15 20.22 18.08 -1.03%
EPS 2.13 2.55 1.81 2.05 3.38 4.02 1.91 7.54%
DPS 0.00 1.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3548 1.3336 0.9068 0.8956 0.9326 0.4292 0.7019 55.08%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.77 1.57 1.69 1.52 1.71 1.69 1.60 -
P/RPS 5.03 4.11 4.56 4.22 4.77 3.59 3.75 21.64%
P/EPS 42.04 31.03 47.04 37.22 26.99 18.04 35.58 11.77%
EY 2.38 3.22 2.13 2.69 3.70 5.54 2.81 -10.49%
DY 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.94 0.85 0.98 1.69 0.97 -22.65%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/05/06 28/02/06 25/11/05 11/08/05 03/05/05 25/02/05 26/11/04 -
Price 1.80 1.60 1.56 1.58 1.64 1.78 1.64 -
P/RPS 5.11 4.19 4.21 4.39 4.57 3.78 3.84 21.00%
P/EPS 42.76 31.62 43.42 38.69 25.89 19.00 36.46 11.22%
EY 2.34 3.16 2.30 2.58 3.86 5.26 2.74 -9.99%
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.87 0.89 0.94 1.78 0.99 -22.93%

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