[AFFIN] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 110.89%
YoY- 17.52%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 447,847 434,467 459,697 485,380 434,074 455,639 474,787 -3.81%
PBT 107,844 101,830 131,480 66,217 87,280 91,178 86,719 15.62%
Tax -61,665 -47,823 -41,968 30,299 -41,514 -54,585 -33,428 50.35%
NP 46,179 54,007 89,512 96,516 45,766 36,593 53,291 -9.09%
-
NP to SH 43,437 49,293 81,164 96,516 45,766 36,593 50,631 -9.70%
-
Tax Rate 57.18% 46.96% 31.92% -45.76% 47.56% 59.87% 38.55% -
Total Cost 401,668 380,460 370,185 388,864 388,308 419,046 421,496 -3.15%
-
Net Worth 2,176,731 2,149,869 2,238,695 1,030,345 1,684,930 1,010,890 1,578,376 23.87%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,176,731 2,149,869 2,238,695 1,030,345 1,684,930 1,010,890 1,578,376 23.87%
NOSH 1,209,093 1,207,045 1,281,158 1,030,345 1,017,592 1,010,890 995,444 13.82%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.31% 12.43% 19.47% 19.88% 10.54% 8.03% 11.22% -
ROE 2.00% 2.29% 3.63% 9.37% 2.72% 3.62% 3.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.04 35.99 35.88 47.11 42.66 45.07 47.70 -15.50%
EPS 3.60 4.09 7.02 9.37 4.50 3.64 5.35 -23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8003 1.7811 1.7474 1.00 1.6558 1.00 1.5856 8.82%
Adjusted Per Share Value based on latest NOSH - 1,030,345
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.64 18.09 19.14 20.21 18.07 18.97 19.76 -3.81%
EPS 1.81 2.05 3.38 4.02 1.91 1.52 2.11 -9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9061 0.8949 0.9319 0.4289 0.7014 0.4208 0.657 23.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.69 1.52 1.71 1.69 1.60 1.25 1.40 -
P/RPS 4.56 4.22 4.77 3.59 3.75 2.77 2.94 33.95%
P/EPS 47.04 37.22 26.99 18.04 35.58 34.53 27.53 42.87%
EY 2.13 2.69 3.70 5.54 2.81 2.90 3.63 -29.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.98 1.69 0.97 1.25 0.88 4.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 11/08/05 03/05/05 25/02/05 26/11/04 18/08/04 17/05/04 -
Price 1.56 1.58 1.64 1.78 1.64 1.34 1.26 -
P/RPS 4.21 4.39 4.57 3.78 3.84 2.97 2.64 36.45%
P/EPS 43.42 38.69 25.89 19.00 36.46 37.02 24.77 45.33%
EY 2.30 2.58 3.86 5.26 2.74 2.70 4.04 -31.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.89 0.94 1.78 0.99 1.34 0.79 6.63%

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