[AFFIN] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -12.8%
YoY- -21.16%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,067,252 2,222,476 2,058,776 1,771,659 1,834,790 1,906,980 1,957,042 0.91%
PBT 400,061 388,538 333,991 269,548 376,155 181,378 152,483 17.42%
Tax -108,106 -106,882 -95,644 -56,997 -107,768 -33,511 -19,288 33.24%
NP 291,955 281,656 238,347 212,551 268,387 147,867 133,195 13.96%
-
NP to SH 291,955 281,656 238,347 205,008 260,039 145,207 133,195 13.96%
-
Tax Rate 27.02% 27.51% 28.64% 21.15% 28.65% 18.48% 12.65% -
Total Cost 1,775,297 1,940,820 1,820,429 1,559,108 1,566,403 1,759,113 1,823,847 -0.44%
-
Net Worth 4,512,165 4,328,683 3,554,109 3,252,082 2,238,695 1,578,376 989,522 28.74%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 149,342 69,067 61,898 24,188 - - - -
Div Payout % 51.15% 24.52% 25.97% 11.80% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 4,512,165 4,328,683 3,554,109 3,252,082 2,238,695 1,578,376 989,522 28.74%
NOSH 1,494,094 1,492,649 1,260,322 1,213,372 1,281,158 995,444 989,522 7.10%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.12% 12.67% 11.58% 12.00% 14.63% 7.75% 6.81% -
ROE 6.47% 6.51% 6.71% 6.30% 11.62% 9.20% 13.46% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 138.36 148.89 163.35 146.01 143.21 191.57 197.78 -5.77%
EPS 19.54 18.87 18.91 16.90 20.30 14.59 13.46 6.40%
DPS 10.00 4.63 4.91 2.00 0.00 0.00 0.00 -
NAPS 3.02 2.90 2.82 2.6802 1.7474 1.5856 1.00 20.20%
Adjusted Per Share Value based on latest NOSH - 1,213,372
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 86.12 92.58 85.76 73.80 76.43 79.44 81.53 0.91%
EPS 12.16 11.73 9.93 8.54 10.83 6.05 5.55 13.95%
DPS 6.22 2.88 2.58 1.01 0.00 0.00 0.00 -
NAPS 1.8797 1.8033 1.4806 1.3548 0.9326 0.6575 0.4122 28.74%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.37 1.99 2.35 1.77 1.71 1.40 0.81 -
P/RPS 0.99 1.34 1.44 1.21 1.19 0.73 0.41 15.81%
P/EPS 7.01 10.55 12.43 10.48 8.42 9.60 6.02 2.56%
EY 14.26 9.48 8.05 9.55 11.87 10.42 16.62 -2.51%
DY 7.30 2.33 2.09 1.13 0.00 0.00 0.00 -
P/NAPS 0.45 0.69 0.83 0.66 0.98 0.88 0.81 -9.32%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 15/05/09 15/05/08 14/05/07 15/05/06 03/05/05 17/05/04 20/05/03 -
Price 1.66 2.03 2.23 1.80 1.64 1.26 0.90 -
P/RPS 1.20 1.36 1.37 1.23 1.15 0.66 0.46 17.31%
P/EPS 8.50 10.76 11.79 10.65 8.08 8.64 6.69 4.06%
EY 11.77 9.30 8.48 9.39 12.38 11.58 14.96 -3.91%
DY 6.02 2.28 2.20 1.11 0.00 0.00 0.00 -
P/NAPS 0.55 0.70 0.79 0.67 0.94 0.79 0.90 -7.87%

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