[AFFIN] YoY 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- 284.53%
YoY- 305.16%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
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 546,169 447,847 434,074 456,709 487,807 460,664 390,145 5.76%
PBT 53,224 107,844 87,280 55,991 1,827 -124,482 -22,378 -
Tax -25,510 -61,665 -41,514 -28,822 -15,070 124,482 22,378 -
NP 27,714 46,179 45,766 27,169 -13,243 0 0 -
-
NP to SH 27,714 43,437 45,766 27,169 -13,243 -145,586 -11,597 -
-
Tax Rate 47.93% 57.18% 47.56% 51.48% 824.85% - - -
Total Cost 518,455 401,668 388,308 429,540 501,050 460,664 390,145 4.85%
-
Net Worth 3,325,680 2,176,731 1,684,930 989,719 1,245,822 1,328,541 2,049,702 8.39%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 24,634 - - - - - - -
Div Payout % 88.89% - - - - - - -
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 3,325,680 2,176,731 1,684,930 989,719 1,245,822 1,328,541 2,049,702 8.39%
NOSH 1,231,733 1,209,093 1,017,592 989,719 980,962 922,598 898,992 5.38%
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 5.07% 10.31% 10.54% 5.95% -2.71% 0.00% 0.00% -
ROE 0.83% 2.00% 2.72% 2.75% -1.06% -10.96% -0.57% -
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 44.34 37.04 42.66 46.15 49.73 49.93 43.40 0.35%
EPS 2.25 3.60 4.50 2.74 -1.35 -15.78 -1.73 -
DPS 2.00 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 22.74 18.64 18.07 19.01 20.31 19.18 16.24 5.76%
EPS 1.15 1.81 1.91 1.13 -0.55 -6.06 -0.48 -
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3844 0.9061 0.7014 0.412 0.5186 0.553 0.8532 8.39%
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 3.88 4.56 3.75 2.38 2.21 2.40 4.49 -2.40%
P/EPS 76.44 47.04 35.58 40.07 -81.48 -7.60 -151.16 -
EY 1.31 2.13 2.81 2.50 -1.23 -13.15 -0.66 -
DY 1.16 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 4.33 4.21 3.84 2.45 2.13 2.46 3.20 5.16%
P/EPS 85.33 43.42 36.46 41.16 -78.52 -7.79 -107.75 -
EY 1.17 2.30 2.74 2.43 -1.27 -12.83 -0.93 -
DY 1.04 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