[AFFIN] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -13.06%
YoY- 2.43%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,115,438 2,184,873 1,976,605 1,803,968 1,849,880 1,883,528 1,955,298 1.31%
PBT 404,210 352,971 314,411 331,761 331,394 142,025 173,347 15.13%
Tax -111,448 -101,198 -87,493 -80,781 -99,228 -14,729 -31,263 23.57%
NP 292,762 251,773 226,918 250,980 232,166 127,296 142,084 12.79%
-
NP to SH 292,762 251,773 226,918 235,089 229,506 127,296 142,084 12.79%
-
Tax Rate 27.57% 28.67% 27.83% 24.35% 29.94% 10.37% 18.03% -
Total Cost 1,822,676 1,933,100 1,749,687 1,552,988 1,617,714 1,756,232 1,813,214 0.08%
-
Net Worth 4,407,027 4,118,721 3,440,661 3,201,179 1,030,345 1,539,861 941,700 29.30%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 149,342 69,067 61,898 24,188 - - - -
Div Payout % 51.01% 27.43% 27.28% 10.29% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 4,407,027 4,118,721 3,440,661 3,201,179 1,030,345 1,539,861 941,700 29.30%
NOSH 1,493,907 1,445,165 1,242,116 1,209,407 1,030,345 990,837 941,700 7.98%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.84% 11.52% 11.48% 13.91% 12.55% 6.76% 7.27% -
ROE 6.64% 6.11% 6.60% 7.34% 22.27% 8.27% 15.09% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 141.60 151.18 159.13 149.16 179.54 190.09 207.63 -6.17%
EPS 19.60 17.42 18.27 19.44 22.27 12.85 15.09 4.45%
DPS 10.00 4.78 4.98 2.00 0.00 0.00 0.00 -
NAPS 2.95 2.85 2.77 2.6469 1.00 1.5541 1.00 19.73%
Adjusted Per Share Value based on latest NOSH - 1,209,407
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 88.13 91.02 82.34 75.15 77.06 78.46 81.45 1.32%
EPS 12.20 10.49 9.45 9.79 9.56 5.30 5.92 12.79%
DPS 6.22 2.88 2.58 1.01 0.00 0.00 0.00 -
NAPS 1.8359 1.7158 1.4333 1.3336 0.4292 0.6415 0.3923 29.30%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.52 2.59 1.92 1.57 1.69 1.07 1.05 -
P/RPS 1.07 1.71 1.21 1.05 0.94 0.56 0.51 13.13%
P/EPS 7.76 14.87 10.51 8.08 7.59 8.33 6.96 1.82%
EY 12.89 6.73 9.51 12.38 13.18 12.01 14.37 -1.79%
DY 6.58 1.85 2.60 1.27 0.00 0.00 0.00 -
P/NAPS 0.52 0.91 0.69 0.59 1.69 0.69 1.05 -11.04%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 29/02/08 26/02/07 28/02/06 25/02/05 27/02/04 28/02/03 -
Price 1.28 2.24 2.53 1.60 1.78 1.70 0.82 -
P/RPS 0.90 1.48 1.59 1.07 0.99 0.89 0.39 14.94%
P/EPS 6.53 12.86 13.85 8.23 7.99 13.23 5.43 3.11%
EY 15.31 7.78 7.22 12.15 12.51 7.56 18.40 -3.01%
DY 7.81 2.13 1.97 1.25 0.00 0.00 0.00 -
P/NAPS 0.43 0.79 0.91 0.60 1.78 1.09 0.82 -10.19%

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