[AFFIN] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 41.77%
YoY- 66.17%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,827,391 1,877,878 1,898,550 1,905,780 1,877,003 1,651,440 733,070 -0.96%
PBT 407,371 297,360 148,123 -106,167 -490,588 142,221 22,592 -3.02%
Tax -121,157 -79,580 -30,173 -78,344 345,002 -3,877 18,332 -
NP 286,214 217,780 117,950 -184,511 -145,586 138,344 40,924 -2.04%
-
NP to SH 270,410 215,120 117,950 -184,511 -545,383 105,099 19,461 -2.75%
-
Tax Rate 29.74% 26.76% 20.37% - - 2.73% -81.14% -
Total Cost 1,541,177 1,660,098 1,780,600 2,090,291 2,022,589 1,513,096 692,146 -0.84%
-
Net Worth 2,176,731 1,684,930 989,719 1,245,822 1,328,541 2,049,702 1,337,348 -0.51%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,176,731 1,684,930 989,719 1,245,822 1,328,541 2,049,702 1,337,348 -0.51%
NOSH 1,209,093 1,017,592 989,719 980,962 922,598 898,992 573,969 -0.78%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 15.66% 11.60% 6.21% -9.68% -7.76% 8.38% 5.58% -
ROE 12.42% 12.77% 11.92% -14.81% -41.05% 5.13% 1.46% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 151.14 184.54 191.83 194.28 203.45 183.70 127.72 -0.17%
EPS 22.36 21.14 11.92 -18.81 -59.11 11.69 3.39 -1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8003 1.6558 1.00 1.27 1.44 2.28 2.33 0.27%
Adjusted Per Share Value based on latest NOSH - 980,962
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 76.07 78.17 79.03 79.33 78.13 68.75 30.52 -0.96%
EPS 11.26 8.95 4.91 -7.68 -22.70 4.38 0.81 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9061 0.7014 0.412 0.5186 0.553 0.8532 0.5567 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.69 1.60 1.10 1.10 1.20 1.95 0.00 -
P/RPS 1.12 0.87 0.57 0.57 0.59 1.06 0.00 -100.00%
P/EPS 7.56 7.57 9.23 -5.85 -2.03 16.68 0.00 -100.00%
EY 13.23 13.21 10.83 -17.10 -49.26 6.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.10 0.87 0.83 0.86 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 26/11/04 12/11/03 27/11/02 30/11/01 08/02/01 - -
Price 1.56 1.64 1.13 1.06 1.23 1.39 0.00 -
P/RPS 1.03 0.89 0.59 0.55 0.60 0.76 0.00 -100.00%
P/EPS 6.98 7.76 9.48 -5.64 -2.08 11.89 0.00 -100.00%
EY 14.34 12.89 10.55 -17.74 -48.06 8.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 1.13 0.83 0.85 0.61 0.00 -100.00%

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