[AFFIN] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 202.29%
YoY- 12.84%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 434,074 455,639 474,787 513,378 456,709 462,106 451,335 -2.55%
PBT 87,280 91,178 86,719 32,183 55,991 6,485 47,366 50.13%
Tax -41,514 -54,585 -33,428 49,947 -28,822 -21,208 -14,646 99.90%
NP 45,766 36,593 53,291 82,130 27,169 -14,723 32,720 24.99%
-
NP to SH 45,766 36,593 50,631 82,130 27,169 -14,723 32,720 24.99%
-
Tax Rate 47.56% 59.87% 38.55% -155.20% 51.48% 327.03% 30.92% -
Total Cost 388,308 419,046 421,496 431,248 429,540 476,829 418,615 -4.87%
-
Net Worth 1,684,930 1,010,890 1,578,376 1,539,861 989,719 1,251,299 989,522 42.45%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,684,930 1,010,890 1,578,376 1,539,861 989,719 1,251,299 989,522 42.45%
NOSH 1,017,592 1,010,890 995,444 990,837 989,719 986,129 989,522 1.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.54% 8.03% 11.22% 16.00% 5.95% -3.19% 7.25% -
ROE 2.72% 3.62% 3.21% 5.33% 2.75% -1.18% 3.31% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.66 45.07 47.70 51.81 46.15 46.86 45.61 -4.34%
EPS 4.50 3.64 5.35 7.52 2.74 -1.49 3.30 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6558 1.00 1.5856 1.5541 1.00 1.2689 1.00 39.83%
Adjusted Per Share Value based on latest NOSH - 990,837
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.08 18.98 19.78 21.39 19.03 19.25 18.80 -2.56%
EPS 1.91 1.52 2.11 3.42 1.13 -0.61 1.36 25.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7019 0.4211 0.6575 0.6415 0.4123 0.5213 0.4122 42.45%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.60 1.25 1.40 1.07 1.10 1.09 0.81 -
P/RPS 3.75 2.77 2.94 2.07 2.38 2.33 1.78 64.11%
P/EPS 35.58 34.53 27.53 12.91 40.07 -73.01 24.50 28.15%
EY 2.81 2.90 3.63 7.75 2.50 -1.37 4.08 -21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.25 0.88 0.69 1.10 0.86 0.81 12.73%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 18/08/04 17/05/04 27/02/04 12/11/03 03/09/03 20/05/03 -
Price 1.64 1.34 1.26 1.70 1.13 1.19 0.90 -
P/RPS 3.84 2.97 2.64 3.28 2.45 2.54 1.97 55.85%
P/EPS 36.46 37.02 24.77 20.51 41.16 -79.70 27.22 21.44%
EY 2.74 2.70 4.04 4.88 2.43 -1.25 3.67 -17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.34 0.79 1.09 1.13 0.94 0.90 6.54%

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