[AFFIN] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -55.05%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 513,378 456,709 462,106 451,335 528,400 487,807 489,500 3.21%
PBT 32,183 55,991 6,485 47,366 38,281 1,827 65,009 -37.33%
Tax 49,947 -28,822 -21,208 -14,646 34,503 -15,070 -24,075 -
NP 82,130 27,169 -14,723 32,720 72,784 -13,243 40,934 58.87%
-
NP to SH 82,130 27,169 -14,723 32,720 72,784 -13,243 40,934 58.87%
-
Tax Rate -155.20% 51.48% 327.03% 30.92% -90.13% 824.85% 37.03% -
Total Cost 431,248 429,540 476,829 418,615 455,616 501,050 448,566 -2.58%
-
Net Worth 1,539,861 989,719 1,251,299 989,522 941,700 1,245,822 1,180,079 19.35%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,539,861 989,719 1,251,299 989,522 941,700 1,245,822 1,180,079 19.35%
NOSH 990,837 989,719 986,129 989,522 941,700 980,962 921,936 4.90%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.00% 5.95% -3.19% 7.25% 13.77% -2.71% 8.36% -
ROE 5.33% 2.75% -1.18% 3.31% 7.73% -1.06% 3.47% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 51.81 46.15 46.86 45.61 56.11 49.73 53.09 -1.60%
EPS 7.52 2.74 -1.49 3.30 7.72 -1.35 4.44 41.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5541 1.00 1.2689 1.00 1.00 1.27 1.28 13.76%
Adjusted Per Share Value based on latest NOSH - 989,522
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.39 19.03 19.25 18.80 22.01 20.32 20.39 3.23%
EPS 3.42 1.13 -0.61 1.36 3.03 -0.55 1.71 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6415 0.4123 0.5213 0.4122 0.3923 0.519 0.4916 19.35%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.07 1.10 1.09 0.81 1.05 1.10 1.24 -
P/RPS 2.07 2.38 2.33 1.78 1.87 2.21 2.34 -7.82%
P/EPS 12.91 40.07 -73.01 24.50 13.59 -81.48 27.93 -40.13%
EY 7.75 2.50 -1.37 4.08 7.36 -1.23 3.58 67.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.10 0.86 0.81 1.05 0.87 0.97 -20.26%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 12/11/03 03/09/03 20/05/03 28/02/03 27/11/02 20/08/02 -
Price 1.70 1.13 1.19 0.90 0.82 1.06 1.30 -
P/RPS 3.28 2.45 2.54 1.97 1.46 2.13 2.45 21.40%
P/EPS 20.51 41.16 -79.70 27.22 10.61 -78.52 29.28 -21.07%
EY 4.88 2.43 -1.25 3.67 9.43 -1.27 3.42 26.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 0.94 0.90 0.82 0.83 1.02 4.51%

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