[AFFIN] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 110.89%
YoY- 17.52%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 537,541 516,498 461,957 485,380 513,378 528,400 478,882 1.94%
PBT 70,595 119,204 -9,393 66,217 32,183 38,281 -241,233 -
Tax -13,800 -22,940 70,675 30,299 49,947 34,503 241,233 -
NP 56,795 96,264 61,282 96,516 82,130 72,784 0 -
-
NP to SH 56,795 96,264 61,195 96,516 82,130 72,784 -253,811 -
-
Tax Rate 19.55% 19.24% - -45.76% -155.20% -90.13% - -
Total Cost 480,746 420,234 400,675 388,864 431,248 455,616 478,882 0.06%
-
Net Worth 4,118,721 3,440,661 3,201,179 1,030,345 1,539,861 941,700 1,097,910 24.63%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 43,354 37,263 24,188 - - - - -
Div Payout % 76.34% 38.71% 39.53% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 4,118,721 3,440,661 3,201,179 1,030,345 1,539,861 941,700 1,097,910 24.63%
NOSH 1,445,165 1,242,116 1,209,407 1,030,345 990,837 941,700 922,613 7.76%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.57% 18.64% 13.27% 19.88% 16.00% 13.77% 0.00% -
ROE 1.38% 2.80% 1.91% 9.37% 5.33% 7.73% -23.12% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 37.20 41.58 38.20 47.11 51.81 56.11 51.90 -5.39%
EPS 3.93 7.75 5.06 9.37 7.52 7.72 -27.51 -
DPS 3.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.77 2.6469 1.00 1.5541 1.00 1.19 15.66%
Adjusted Per Share Value based on latest NOSH - 1,030,345
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.38 21.50 19.23 20.21 21.37 22.00 19.93 1.95%
EPS 2.36 4.01 2.55 4.02 3.42 3.03 -10.57 -
DPS 1.80 1.55 1.01 0.00 0.00 0.00 0.00 -
NAPS 1.7145 1.4323 1.3326 0.4289 0.641 0.392 0.457 24.64%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.59 1.92 1.57 1.69 1.07 1.05 1.17 -
P/RPS 6.96 4.62 4.11 3.59 2.07 1.87 2.25 20.69%
P/EPS 65.90 24.77 31.03 18.04 12.91 13.59 -4.25 -
EY 1.52 4.04 3.22 5.54 7.75 7.36 -23.51 -
DY 1.16 1.56 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.69 0.59 1.69 0.69 1.05 0.98 -1.22%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 26/02/07 28/02/06 25/02/05 27/02/04 28/02/03 19/04/02 -
Price 2.24 2.53 1.60 1.78 1.70 0.82 1.59 -
P/RPS 6.02 6.08 4.19 3.78 3.28 1.46 3.06 11.93%
P/EPS 57.00 32.65 31.62 19.00 20.51 10.61 -5.78 -
EY 1.75 3.06 3.16 5.26 4.88 9.43 -17.30 -
DY 1.34 1.19 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.91 0.60 1.78 1.09 0.82 1.34 -8.42%

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