[AFFIN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.85%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,140,404 2,163,830 1,922,064 1,827,391 1,877,878 1,898,550 1,905,780 1.95%
PBT 359,235 401,580 185,814 407,371 297,360 148,123 -106,167 -
Tax -93,785 -110,338 6,122 -121,157 -79,580 -30,173 -78,344 3.04%
NP 265,450 291,242 191,936 286,214 217,780 117,950 -184,511 -
-
NP to SH 265,450 291,242 191,849 270,410 215,120 117,950 -184,511 -
-
Tax Rate 26.11% 27.48% -3.29% 29.74% 26.76% 20.37% - -
Total Cost 1,874,954 1,872,588 1,730,128 1,541,177 1,660,098 1,780,600 2,090,291 -1.79%
-
Net Worth 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 989,719 1,245,822 23.26%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 118,001 62,976 48,822 - - - - -
Div Payout % 44.45% 21.62% 25.45% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 4,374,303 3,702,619 3,325,680 2,176,731 1,684,930 989,719 1,245,822 23.26%
NOSH 1,492,936 1,285,631 1,231,733 1,209,093 1,017,592 989,719 980,962 7.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.40% 13.46% 9.99% 15.66% 11.60% 6.21% -9.68% -
ROE 6.07% 7.87% 5.77% 12.42% 12.77% 11.92% -14.81% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 143.37 168.31 156.05 151.14 184.54 191.83 194.28 -4.93%
EPS 17.78 22.65 15.58 22.36 21.14 11.92 -18.81 -
DPS 7.90 4.90 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.88 2.70 1.8003 1.6558 1.00 1.27 14.93%
Adjusted Per Share Value based on latest NOSH - 1,209,093
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 89.10 90.07 80.01 76.07 78.17 79.03 79.33 1.95%
EPS 11.05 12.12 7.99 11.26 8.95 4.91 -7.68 -
DPS 4.91 2.62 2.03 0.00 0.00 0.00 0.00 -
NAPS 1.8209 1.5413 1.3844 0.9061 0.7014 0.412 0.5186 23.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 2.50 1.72 1.69 1.60 1.10 1.10 -
P/RPS 1.12 1.49 1.10 1.12 0.87 0.57 0.57 11.90%
P/EPS 9.00 11.04 11.04 7.56 7.57 9.23 -5.85 -
EY 11.11 9.06 9.06 13.23 13.21 10.83 -17.10 -
DY 4.94 1.96 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.87 0.64 0.94 0.97 1.10 0.87 -7.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 23/11/07 23/11/06 25/11/05 26/11/04 12/11/03 27/11/02 -
Price 1.27 2.56 1.92 1.56 1.64 1.13 1.06 -
P/RPS 0.89 1.52 1.23 1.03 0.89 0.59 0.55 8.34%
P/EPS 7.14 11.30 12.33 6.98 7.76 9.48 -5.64 -
EY 14.00 8.85 8.11 14.34 12.89 10.55 -17.74 -
DY 6.22 1.91 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.89 0.71 0.87 0.99 1.13 0.83 -10.37%

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