[AFFIN] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 649.6%
YoY- 128.68%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 461,957 485,380 513,378 528,400 478,882 401,304 424,826 -0.08%
PBT -9,393 66,217 32,183 38,281 -241,233 -160,566 78,020 -
Tax 70,675 30,299 49,947 34,503 241,233 160,566 -7,991 -
NP 61,282 96,516 82,130 72,784 0 0 70,029 0.14%
-
NP to SH 61,195 96,516 82,130 72,784 -253,811 -135,880 70,029 0.14%
-
Tax Rate - -45.76% -155.20% -90.13% - - 10.24% -
Total Cost 400,675 388,864 431,248 455,616 478,882 401,304 354,797 -0.12%
-
Net Worth 3,201,179 1,030,345 1,539,861 941,700 1,097,910 1,964,863 1,337,884 -0.92%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 24,188 - - - - - - -100.00%
Div Payout % 39.53% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 3,201,179 1,030,345 1,539,861 941,700 1,097,910 1,964,863 1,337,884 -0.92%
NOSH 1,209,407 1,030,345 990,837 941,700 922,613 922,471 574,199 -0.78%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.27% 19.88% 16.00% 13.77% 0.00% 0.00% 16.48% -
ROE 1.91% 9.37% 5.33% 7.73% -23.12% -6.92% 5.23% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 38.20 47.11 51.81 56.11 51.90 43.50 73.99 0.70%
EPS 5.06 9.37 7.52 7.72 -27.51 -14.73 11.61 0.88%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.6469 1.00 1.5541 1.00 1.19 2.13 2.33 -0.13%
Adjusted Per Share Value based on latest NOSH - 941,700
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 19.24 20.22 21.39 22.01 19.95 16.72 17.70 -0.08%
EPS 2.55 4.02 3.42 3.03 -10.57 -5.66 2.92 0.14%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.3336 0.4292 0.6415 0.3923 0.4574 0.8185 0.5573 -0.92%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.57 1.69 1.07 1.05 1.17 1.28 0.00 -
P/RPS 4.11 3.59 2.07 1.87 2.25 2.94 0.00 -100.00%
P/EPS 31.03 18.04 12.91 13.59 -4.25 -8.69 0.00 -100.00%
EY 3.22 5.54 7.75 7.36 -23.51 -11.51 0.00 -100.00%
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.59 1.69 0.69 1.05 0.98 0.60 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 27/02/04 28/02/03 19/04/02 10/04/01 29/02/00 -
Price 1.60 1.78 1.70 0.82 1.59 1.06 3.92 -
P/RPS 4.19 3.78 3.28 1.46 3.06 2.44 5.30 0.25%
P/EPS 31.62 19.00 20.51 10.61 -5.78 -7.20 32.14 0.01%
EY 3.16 5.26 4.88 9.43 -17.30 -13.90 3.11 -0.01%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.60 1.78 1.09 0.82 1.34 0.50 1.68 1.10%

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