[AFFIN] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -11.14%
YoY- 28.19%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,137,150 2,196,442 1,962,041 1,789,348 1,819,333 1,853,533 1,904,336 1.93%
PBT 384,853 376,501 260,276 454,872 353,569 146,456 180,088 13.47%
Tax -106,646 -116,530 -86,070 -201,941 -172,702 -86,234 -87,688 3.31%
NP 278,206 259,970 174,205 252,930 180,866 60,221 92,400 20.14%
-
NP to SH 278,206 259,970 174,205 231,858 180,866 60,221 92,400 20.14%
-
Tax Rate 27.71% 30.95% 33.07% 44.40% 48.85% 58.88% 48.69% -
Total Cost 1,858,944 1,936,472 1,787,836 1,536,417 1,638,466 1,793,312 1,811,936 0.42%
-
Net Worth 4,376,228 3,667,776 3,303,050 2,143,770 1,670,091 990,243 1,197,428 24.08%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 99,572 33,960 32,622 - - - - -
Div Payout % 35.79% 13.06% 18.73% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 4,376,228 3,667,776 3,303,050 2,143,770 1,670,091 990,243 1,197,428 24.08%
NOSH 1,493,593 1,273,533 1,223,351 1,190,785 1,008,631 990,243 942,857 7.96%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.02% 11.84% 8.88% 14.14% 9.94% 3.25% 4.85% -
ROE 6.36% 7.09% 5.27% 10.82% 10.83% 6.08% 7.72% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 143.09 172.47 160.38 150.27 180.38 187.18 201.98 -5.57%
EPS 18.63 20.41 14.24 19.48 17.93 6.08 9.80 11.28%
DPS 6.67 2.67 2.67 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.88 2.70 1.8003 1.6558 1.00 1.27 14.93%
Adjusted Per Share Value based on latest NOSH - 1,209,093
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 88.96 91.43 81.67 74.49 75.73 77.16 79.27 1.93%
EPS 11.58 10.82 7.25 9.65 7.53 2.51 3.85 20.12%
DPS 4.14 1.41 1.36 0.00 0.00 0.00 0.00 -
NAPS 1.8217 1.5268 1.375 0.8924 0.6952 0.4122 0.4985 24.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 2.50 1.72 1.69 1.60 1.10 1.10 -
P/RPS 1.12 1.45 1.07 1.12 0.89 0.59 0.54 12.91%
P/EPS 8.59 12.25 12.08 8.68 8.92 18.09 11.22 -4.35%
EY 11.64 8.17 8.28 11.52 11.21 5.53 8.91 4.55%
DY 4.17 1.07 1.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.87 0.64 0.94 0.97 1.10 0.87 -7.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 23/11/07 23/11/06 25/11/05 26/11/04 12/11/03 27/11/02 -
Price 1.27 2.56 1.92 1.56 1.64 1.13 1.06 -
P/RPS 0.89 1.48 1.20 1.04 0.91 0.60 0.52 9.36%
P/EPS 6.82 12.54 13.48 8.01 9.15 18.58 10.82 -7.39%
EY 14.67 7.97 7.42 12.48 10.93 5.38 9.25 7.98%
DY 5.25 1.04 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.89 0.71 0.87 0.99 1.13 0.83 -10.37%

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