[AFFIN] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.46%
YoY- 82.38%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,163,830 1,922,064 1,827,391 1,877,878 1,898,550 1,905,780 1,877,003 2.39%
PBT 401,580 185,814 407,371 297,360 148,123 -106,167 -490,588 -
Tax -110,338 6,122 -121,157 -79,580 -30,173 -78,344 345,002 -
NP 291,242 191,936 286,214 217,780 117,950 -184,511 -145,586 -
-
NP to SH 291,242 191,849 270,410 215,120 117,950 -184,511 -545,383 -
-
Tax Rate 27.48% -3.29% 29.74% 26.76% 20.37% - - -
Total Cost 1,872,588 1,730,128 1,541,177 1,660,098 1,780,600 2,090,291 2,022,589 -1.27%
-
Net Worth 3,702,619 3,325,680 2,176,731 1,684,930 989,719 1,245,822 1,328,541 18.61%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 62,976 48,822 - - - - - -
Div Payout % 21.62% 25.45% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 3,702,619 3,325,680 2,176,731 1,684,930 989,719 1,245,822 1,328,541 18.61%
NOSH 1,285,631 1,231,733 1,209,093 1,017,592 989,719 980,962 922,598 5.68%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.46% 9.99% 15.66% 11.60% 6.21% -9.68% -7.76% -
ROE 7.87% 5.77% 12.42% 12.77% 11.92% -14.81% -41.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 168.31 156.05 151.14 184.54 191.83 194.28 203.45 -3.10%
EPS 22.65 15.58 22.36 21.14 11.92 -18.81 -59.11 -
DPS 4.90 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.70 1.8003 1.6558 1.00 1.27 1.44 12.24%
Adjusted Per Share Value based on latest NOSH - 1,017,592
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 90.14 80.07 76.13 78.23 79.09 79.39 78.19 2.39%
EPS 12.13 7.99 11.26 8.96 4.91 -7.69 -22.72 -
DPS 2.62 2.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5424 1.3854 0.9068 0.7019 0.4123 0.519 0.5534 18.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.50 1.72 1.69 1.60 1.10 1.10 1.20 -
P/RPS 1.49 1.10 1.12 0.87 0.57 0.57 0.59 16.68%
P/EPS 11.04 11.04 7.56 7.57 9.23 -5.85 -2.03 -
EY 9.06 9.06 13.23 13.21 10.83 -17.10 -49.26 -
DY 1.96 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.64 0.94 0.97 1.10 0.87 0.83 0.78%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 23/11/06 25/11/05 26/11/04 12/11/03 27/11/02 30/11/01 -
Price 2.56 1.92 1.56 1.64 1.13 1.06 1.23 -
P/RPS 1.52 1.23 1.03 0.89 0.59 0.55 0.60 16.74%
P/EPS 11.30 12.33 6.98 7.76 9.48 -5.64 -2.08 -
EY 8.85 8.11 14.34 12.89 10.55 -17.74 -48.06 -
DY 1.91 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.87 0.99 1.13 0.83 0.85 0.76%

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