[ABMB] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 111.02%
YoY- 57.84%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,452,554 1,480,016 1,426,854 1,204,126 1,382,960 1,351,136 1,203,926 13.31%
PBT 255,588 278,416 209,531 194,281 116,020 120,868 143,342 46.99%
Tax -84,108 -79,972 -44,760 -64,214 -50,870 -60,440 -90,806 -4.97%
NP 171,480 198,444 164,771 130,066 65,150 60,428 52,536 119.88%
-
NP to SH 171,480 198,444 164,771 137,480 65,150 60,428 52,536 119.88%
-
Tax Rate 32.91% 28.72% 21.36% 33.05% 43.85% 50.00% 63.35% -
Total Cost 1,281,074 1,281,572 1,262,083 1,074,060 1,317,810 1,290,708 1,151,390 7.36%
-
Net Worth 1,361,137 1,324,509 1,127,401 958,403 870,406 0 475,663 101.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 19,778 - - - - -
Div Payout % - - 12.00% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,361,137 1,324,509 1,127,401 958,403 870,406 0 475,663 101.42%
NOSH 1,163,365 1,161,850 988,948 927,248 893,091 774,717 709,945 38.95%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.81% 13.41% 11.55% 10.80% 4.71% 4.47% 4.36% -
ROE 12.60% 14.98% 14.62% 14.34% 7.49% 0.00% 11.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 124.86 127.38 144.28 129.86 154.85 174.40 169.58 -18.44%
EPS 14.74 17.08 16.66 14.83 8.54 8.36 7.40 58.24%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.14 1.0336 0.9746 0.00 0.67 44.96%
Adjusted Per Share Value based on latest NOSH - 876,855
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 93.85 95.62 92.19 77.80 89.35 87.30 77.79 13.31%
EPS 11.08 12.82 10.65 8.88 4.21 3.90 3.39 120.07%
DPS 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.8794 0.8558 0.7284 0.6192 0.5624 0.00 0.3073 101.43%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.28 1.17 0.81 0.87 0.83 1.27 1.41 -
P/RPS 1.03 0.92 0.56 0.67 0.54 0.73 0.83 15.46%
P/EPS 8.68 6.85 4.86 5.87 11.38 16.28 19.05 -40.75%
EY 11.52 14.60 20.57 17.04 8.79 6.14 5.25 68.78%
DY 0.00 0.00 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 0.71 0.84 0.85 0.00 2.10 -35.38%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 29/05/03 27/02/03 27/11/02 28/08/02 29/05/02 -
Price 1.39 1.42 1.02 0.83 0.89 1.05 1.40 -
P/RPS 1.11 1.11 0.71 0.64 0.57 0.60 0.83 21.36%
P/EPS 9.43 8.31 6.12 5.60 12.20 13.46 18.92 -37.11%
EY 10.60 12.03 16.33 17.86 8.20 7.43 5.29 58.87%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 0.89 0.80 0.91 0.00 2.09 -31.28%

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