[AFFIN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 7.92%
YoY- -10.41%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,976,605 1,803,968 1,849,880 1,883,528 1,955,298 1,954,581 1,627,918 3.28%
PBT 314,411 331,761 331,394 142,025 173,347 -571,255 -96,365 -
Tax -87,493 -80,781 -99,228 -14,729 -31,263 171,858 164,680 -
NP 226,918 250,980 232,166 127,296 142,084 -399,397 68,315 22.13%
-
NP to SH 226,918 235,089 229,506 127,296 142,084 -663,314 -100,810 -
-
Tax Rate 27.83% 24.35% 29.94% 10.37% 18.03% - - -
Total Cost 1,749,687 1,552,988 1,617,714 1,756,232 1,813,214 2,353,978 1,559,603 1.93%
-
Net Worth 3,440,661 3,201,179 1,030,345 1,539,861 941,700 1,097,910 1,964,863 9.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 61,898 24,188 - - - - - -
Div Payout % 27.28% 10.29% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 3,440,661 3,201,179 1,030,345 1,539,861 941,700 1,097,910 1,964,863 9.78%
NOSH 1,242,116 1,209,407 1,030,345 990,837 941,700 922,613 922,471 5.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.48% 13.91% 12.55% 6.76% 7.27% -20.43% 4.20% -
ROE 6.60% 7.34% 22.27% 8.27% 15.09% -60.42% -5.13% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 159.13 149.16 179.54 190.09 207.63 211.85 176.47 -1.70%
EPS 18.27 19.44 22.27 12.85 15.09 -71.90 -10.93 -
DPS 4.98 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.6469 1.00 1.5541 1.00 1.19 2.13 4.47%
Adjusted Per Share Value based on latest NOSH - 990,837
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 82.34 75.15 77.06 78.46 81.45 81.42 67.82 3.28%
EPS 9.45 9.79 9.56 5.30 5.92 -27.63 -4.20 -
DPS 2.58 1.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4333 1.3336 0.4292 0.6415 0.3923 0.4574 0.8185 9.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.92 1.57 1.69 1.07 1.05 1.17 1.28 -
P/RPS 1.21 1.05 0.94 0.56 0.51 0.55 0.73 8.78%
P/EPS 10.51 8.08 7.59 8.33 6.96 -1.63 -11.71 -
EY 9.51 12.38 13.18 12.01 14.37 -61.45 -8.54 -
DY 2.60 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 1.69 0.69 1.05 0.98 0.60 2.35%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 25/02/05 27/02/04 28/02/03 19/04/02 10/04/01 -
Price 2.53 1.60 1.78 1.70 0.82 1.59 1.06 -
P/RPS 1.59 1.07 0.99 0.89 0.39 0.75 0.60 17.62%
P/EPS 13.85 8.23 7.99 13.23 5.43 -2.21 -9.70 -
EY 7.22 12.15 12.51 7.56 18.40 -45.22 -10.31 -
DY 1.97 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.60 1.78 1.09 0.82 1.34 0.50 10.49%

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