[ABMB] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 19.85%
YoY- 213.63%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,477,789 1,452,554 1,480,016 1,426,854 1,204,126 1,382,960 1,351,136 6.13%
PBT 299,209 255,588 278,416 209,531 194,281 116,020 120,868 82.69%
Tax -98,897 -84,108 -79,972 -44,760 -64,214 -50,870 -60,440 38.73%
NP 200,312 171,480 198,444 164,771 130,066 65,150 60,428 121.83%
-
NP to SH 200,312 171,480 198,444 164,771 137,480 65,150 60,428 121.83%
-
Tax Rate 33.05% 32.91% 28.72% 21.36% 33.05% 43.85% 50.00% -
Total Cost 1,277,477 1,281,074 1,281,572 1,262,083 1,074,060 1,317,810 1,290,708 -0.68%
-
Net Worth 1,430,246 1,361,137 1,324,509 1,127,401 958,403 870,406 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 19,778 - - - -
Div Payout % - - - 12.00% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,430,246 1,361,137 1,324,509 1,127,401 958,403 870,406 0 -
NOSH 1,162,801 1,163,365 1,161,850 988,948 927,248 893,091 774,717 30.99%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.55% 11.81% 13.41% 11.55% 10.80% 4.71% 4.47% -
ROE 14.01% 12.60% 14.98% 14.62% 14.34% 7.49% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 127.09 124.86 127.38 144.28 129.86 154.85 174.40 -18.97%
EPS 17.23 14.74 17.08 16.66 14.83 8.54 8.36 61.73%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.23 1.17 1.14 1.14 1.0336 0.9746 0.00 -
Adjusted Per Share Value based on latest NOSH - 988,361
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 95.48 93.85 95.62 92.19 77.80 89.35 87.30 6.13%
EPS 12.94 11.08 12.82 10.65 8.88 4.21 3.90 121.97%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.9241 0.8794 0.8558 0.7284 0.6192 0.5624 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.46 1.28 1.17 0.81 0.87 0.83 1.27 -
P/RPS 1.15 1.03 0.92 0.56 0.67 0.54 0.73 35.27%
P/EPS 8.48 8.68 6.85 4.86 5.87 11.38 16.28 -35.18%
EY 11.80 11.52 14.60 20.57 17.04 8.79 6.14 54.39%
DY 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 1.19 1.09 1.03 0.71 0.84 0.85 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 27/11/02 28/08/02 -
Price 2.10 1.39 1.42 1.02 0.83 0.89 1.05 -
P/RPS 1.65 1.11 1.11 0.71 0.64 0.57 0.60 95.92%
P/EPS 12.19 9.43 8.31 6.12 5.60 12.20 13.46 -6.37%
EY 8.20 10.60 12.03 16.33 17.86 8.20 7.43 6.77%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.71 1.19 1.25 0.89 0.80 0.91 0.00 -

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