[ABMB] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 16.81%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,399,326 1,382,844 1,429,744 1,477,789 1,452,554 1,480,016 1,426,854 -1.28%
PBT 287,706 306,068 277,038 299,209 255,588 278,416 209,531 23.46%
Tax -77,198 -94,260 -74,886 -98,897 -84,108 -79,972 -44,760 43.67%
NP 210,508 211,808 202,152 200,312 171,480 198,444 164,771 17.68%
-
NP to SH 210,508 211,808 202,152 200,312 171,480 198,444 164,771 17.68%
-
Tax Rate 26.83% 30.80% 27.03% 33.05% 32.91% 28.72% 21.36% -
Total Cost 1,188,818 1,171,036 1,227,592 1,277,477 1,281,074 1,281,572 1,262,083 -3.89%
-
Net Worth 1,616,608 1,594,427 1,534,448 1,430,246 1,361,137 1,324,509 1,127,401 27.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 23,249 - - - 19,778 -
Div Payout % - - 11.50% - - - 12.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,616,608 1,594,427 1,534,448 1,430,246 1,361,137 1,324,509 1,127,401 27.07%
NOSH 1,163,027 1,163,815 1,162,461 1,162,801 1,163,365 1,161,850 988,948 11.38%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.04% 15.32% 14.14% 13.55% 11.81% 13.41% 11.55% -
ROE 13.02% 13.28% 13.17% 14.01% 12.60% 14.98% 14.62% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 120.32 118.82 122.99 127.09 124.86 127.38 144.28 -11.37%
EPS 18.10 18.20 17.39 17.23 14.74 17.08 16.66 5.66%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.39 1.37 1.32 1.23 1.17 1.14 1.14 14.09%
Adjusted Per Share Value based on latest NOSH - 1,162,054
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 90.41 89.35 92.38 95.48 93.85 95.62 92.19 -1.28%
EPS 13.60 13.68 13.06 12.94 11.08 12.82 10.65 17.65%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.28 -
NAPS 1.0445 1.0302 0.9914 0.9241 0.8794 0.8558 0.7284 27.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.30 2.33 2.03 1.46 1.28 1.17 0.81 -
P/RPS 1.91 1.96 1.65 1.15 1.03 0.92 0.56 126.07%
P/EPS 12.71 12.80 11.67 8.48 8.68 6.85 4.86 89.48%
EY 7.87 7.81 8.57 11.80 11.52 14.60 20.57 -47.20%
DY 0.00 0.00 0.99 0.00 0.00 0.00 2.47 -
P/NAPS 1.65 1.70 1.54 1.19 1.09 1.03 0.71 75.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 26/05/04 27/02/04 27/11/03 27/08/03 29/05/03 -
Price 2.36 2.26 2.27 2.10 1.39 1.42 1.02 -
P/RPS 1.96 1.90 1.85 1.65 1.11 1.11 0.71 96.42%
P/EPS 13.04 12.42 13.05 12.19 9.43 8.31 6.12 65.35%
EY 7.67 8.05 7.66 8.20 10.60 12.03 16.33 -39.49%
DY 0.00 0.00 0.88 0.00 0.00 0.00 1.96 -
P/NAPS 1.70 1.65 1.72 1.71 1.19 1.25 0.89 53.76%

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