[AFFIN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 67.31%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,962,041 1,789,348 1,819,333 1,853,533 1,904,336 1,967,598 1,635,485 3.07%
PBT 260,276 454,872 353,569 146,456 180,088 -440,029 85,601 20.35%
Tax -86,070 -201,941 -172,702 -86,234 -87,688 440,029 -38,841 14.17%
NP 174,205 252,930 180,866 60,221 92,400 0 46,760 24.49%
-
NP to SH 174,205 231,858 180,866 60,221 92,400 -546,004 46,760 24.49%
-
Tax Rate 33.07% 44.40% 48.85% 58.88% 48.69% - 45.37% -
Total Cost 1,787,836 1,536,417 1,638,466 1,793,312 1,811,936 1,967,598 1,588,725 1.98%
-
Net Worth 3,303,050 2,143,770 1,670,091 990,243 1,197,428 1,328,716 1,715,871 11.52%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 32,622 - - - - - - -
Div Payout % 18.73% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 3,303,050 2,143,770 1,670,091 990,243 1,197,428 1,328,716 1,715,871 11.52%
NOSH 1,223,351 1,190,785 1,008,631 990,243 942,857 922,719 752,575 8.43%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.88% 14.14% 9.94% 3.25% 4.85% 0.00% 2.86% -
ROE 5.27% 10.82% 10.83% 6.08% 7.72% -41.09% 2.73% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 160.38 150.27 180.38 187.18 201.98 213.24 217.32 -4.93%
EPS 14.24 19.48 17.93 6.08 9.80 -59.17 6.97 12.63%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 1.8003 1.6558 1.00 1.27 1.44 2.28 2.85%
Adjusted Per Share Value based on latest NOSH - 989,719
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 81.74 74.54 75.79 77.21 79.33 81.97 68.13 3.08%
EPS 7.26 9.66 7.53 2.51 3.85 -22.75 1.95 24.48%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.376 0.8931 0.6957 0.4125 0.4988 0.5535 0.7148 11.52%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.72 1.69 1.60 1.10 1.10 1.20 1.95 -
P/RPS 1.07 1.12 0.89 0.59 0.54 0.56 0.90 2.92%
P/EPS 12.08 8.68 8.92 18.09 11.22 -2.03 31.38 -14.70%
EY 8.28 11.52 11.21 5.53 8.91 -49.31 3.19 17.22%
DY 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.94 0.97 1.10 0.87 0.83 0.86 -4.80%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 26/11/04 12/11/03 27/11/02 30/11/01 08/02/01 -
Price 1.92 1.56 1.64 1.13 1.06 1.23 1.39 -
P/RPS 1.20 1.04 0.91 0.60 0.52 0.58 0.64 11.03%
P/EPS 13.48 8.01 9.15 18.58 10.82 -2.08 22.37 -8.09%
EY 7.42 12.48 10.93 5.38 9.25 -48.11 4.47 8.80%
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.99 1.13 0.83 0.85 0.61 2.56%

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