[AFFIN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 40.88%
YoY- -36.6%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 546,169 486,550 427,388 461,957 447,847 434,467 459,697 12.16%
PBT 53,224 72,716 69,267 -9,393 107,844 101,830 131,480 -45.24%
Tax -25,510 -20,859 -18,184 70,675 -61,665 -47,823 -41,968 -28.22%
NP 27,714 51,857 51,083 61,282 46,179 54,007 89,512 -54.20%
-
NP to SH 27,714 51,857 51,083 61,195 43,437 49,293 81,164 -51.11%
-
Tax Rate 47.93% 28.69% 26.25% - 57.18% 46.96% 31.92% -
Total Cost 518,455 434,693 376,305 400,675 401,668 380,460 370,185 25.15%
-
Net Worth 3,325,680 3,243,631 3,252,082 3,201,179 2,176,731 2,149,869 2,238,695 30.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 24,634 - - 24,188 - - - -
Div Payout % 88.89% - - 39.53% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 3,325,680 3,243,631 3,252,082 3,201,179 2,176,731 2,149,869 2,238,695 30.16%
NOSH 1,231,733 1,223,042 1,213,372 1,209,407 1,209,093 1,207,045 1,281,158 -2.58%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.07% 10.66% 11.95% 13.27% 10.31% 12.43% 19.47% -
ROE 0.83% 1.60% 1.57% 1.91% 2.00% 2.29% 3.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.34 39.78 35.22 38.20 37.04 35.99 35.88 15.14%
EPS 2.25 4.24 4.21 5.06 3.60 4.09 7.02 -53.13%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.70 2.6521 2.6802 2.6469 1.8003 1.7811 1.7474 33.61%
Adjusted Per Share Value based on latest NOSH - 1,209,407
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.74 20.25 17.79 19.23 18.64 18.09 19.14 12.16%
EPS 1.15 2.16 2.13 2.55 1.81 2.05 3.38 -51.23%
DPS 1.03 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 1.3844 1.3502 1.3538 1.3326 0.9061 0.8949 0.9319 30.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.72 1.75 1.77 1.57 1.69 1.52 1.71 -
P/RPS 3.88 4.40 5.03 4.11 4.56 4.22 4.77 -12.85%
P/EPS 76.44 41.27 42.04 31.03 47.04 37.22 26.99 100.04%
EY 1.31 2.42 2.38 3.22 2.13 2.69 3.70 -49.92%
DY 1.16 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.66 0.59 0.94 0.85 0.98 -24.70%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 25/08/06 15/05/06 28/02/06 25/11/05 11/08/05 03/05/05 -
Price 1.92 1.67 1.80 1.60 1.56 1.58 1.64 -
P/RPS 4.33 4.20 5.11 4.19 4.21 4.39 4.57 -3.52%
P/EPS 85.33 39.39 42.76 31.62 43.42 38.69 25.89 121.30%
EY 1.17 2.54 2.34 3.16 2.30 2.58 3.86 -54.84%
DY 1.04 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.67 0.60 0.87 0.89 0.94 -17.04%

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