[AFFIN] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.61%
YoY- 200.34%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,196,442 1,962,041 1,789,348 1,819,333 1,853,533 1,904,336 1,967,598 1.84%
PBT 376,501 260,276 454,872 353,569 146,456 180,088 -440,029 -
Tax -116,530 -86,070 -201,941 -172,702 -86,234 -87,688 440,029 -
NP 259,970 174,205 252,930 180,866 60,221 92,400 0 -
-
NP to SH 259,970 174,205 231,858 180,866 60,221 92,400 -546,004 -
-
Tax Rate 30.95% 33.07% 44.40% 48.85% 58.88% 48.69% - -
Total Cost 1,936,472 1,787,836 1,536,417 1,638,466 1,793,312 1,811,936 1,967,598 -0.26%
-
Net Worth 3,667,776 3,303,050 2,143,770 1,670,091 990,243 1,197,428 1,328,716 18.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 33,960 32,622 - - - - - -
Div Payout % 13.06% 18.73% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 3,667,776 3,303,050 2,143,770 1,670,091 990,243 1,197,428 1,328,716 18.42%
NOSH 1,273,533 1,223,351 1,190,785 1,008,631 990,243 942,857 922,719 5.51%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.84% 8.88% 14.14% 9.94% 3.25% 4.85% 0.00% -
ROE 7.09% 5.27% 10.82% 10.83% 6.08% 7.72% -41.09% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 172.47 160.38 150.27 180.38 187.18 201.98 213.24 -3.47%
EPS 20.41 14.24 19.48 17.93 6.08 9.80 -59.17 -
DPS 2.67 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.70 1.8003 1.6558 1.00 1.27 1.44 12.24%
Adjusted Per Share Value based on latest NOSH - 1,017,592
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 91.50 81.74 74.54 75.79 77.21 79.33 81.97 1.84%
EPS 10.83 7.26 9.66 7.53 2.51 3.85 -22.75 -
DPS 1.41 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5279 1.376 0.8931 0.6957 0.4125 0.4988 0.5535 18.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.50 1.72 1.69 1.60 1.10 1.10 1.20 -
P/RPS 1.45 1.07 1.12 0.89 0.59 0.54 0.56 17.17%
P/EPS 12.25 12.08 8.68 8.92 18.09 11.22 -2.03 -
EY 8.17 8.28 11.52 11.21 5.53 8.91 -49.31 -
DY 1.07 1.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.64 0.94 0.97 1.10 0.87 0.83 0.78%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 23/11/06 25/11/05 26/11/04 12/11/03 27/11/02 30/11/01 -
Price 2.56 1.92 1.56 1.64 1.13 1.06 1.23 -
P/RPS 1.48 1.20 1.04 0.91 0.60 0.52 0.58 16.88%
P/EPS 12.54 13.48 8.01 9.15 18.58 10.82 -2.08 -
EY 7.97 7.42 12.48 10.93 5.38 9.25 -48.11 -
DY 1.04 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.87 0.99 1.13 0.83 0.85 0.76%

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