[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -69.89%
YoY- 228.4%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,429,744 1,108,342 726,277 370,004 1,426,854 903,095 691,480 62.22%
PBT 277,038 224,407 127,794 69,604 209,531 145,711 58,010 183.32%
Tax -74,886 -74,173 -42,054 -19,993 -44,760 -48,161 -25,435 105.28%
NP 202,152 150,234 85,740 49,611 164,771 97,550 32,575 237.32%
-
NP to SH 202,152 150,234 85,740 49,611 164,771 103,110 32,575 237.32%
-
Tax Rate 27.03% 33.05% 32.91% 28.72% 21.36% 33.05% 43.85% -
Total Cost 1,227,592 958,108 640,537 320,393 1,262,083 805,545 658,905 51.35%
-
Net Worth 1,534,448 1,430,246 1,361,137 1,324,509 1,127,401 958,403 870,406 45.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 23,249 - - - 19,778 - - -
Div Payout % 11.50% - - - 12.00% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,534,448 1,430,246 1,361,137 1,324,509 1,127,401 958,403 870,406 45.88%
NOSH 1,162,461 1,162,801 1,163,365 1,161,850 988,948 927,248 893,091 19.19%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.14% 13.55% 11.81% 13.41% 11.55% 10.80% 4.71% -
ROE 13.17% 10.50% 6.30% 3.75% 14.62% 10.76% 3.74% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 122.99 95.32 62.43 31.85 144.28 97.40 77.43 36.09%
EPS 17.39 12.92 7.37 4.27 16.66 11.12 4.27 154.80%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.32 1.23 1.17 1.14 1.14 1.0336 0.9746 22.39%
Adjusted Per Share Value based on latest NOSH - 1,161,850
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 92.35 71.59 46.91 23.90 92.17 58.34 44.67 62.21%
EPS 13.06 9.70 5.54 3.20 10.64 6.66 2.10 237.80%
DPS 1.50 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 0.9912 0.9239 0.8792 0.8556 0.7282 0.6191 0.5622 45.89%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.03 1.46 1.28 1.17 0.81 0.87 0.83 -
P/RPS 1.65 1.53 2.05 3.67 0.56 0.89 1.07 33.43%
P/EPS 11.67 11.30 17.37 27.40 4.86 7.82 22.76 -35.91%
EY 8.57 8.85 5.76 3.65 20.57 12.78 4.39 56.13%
DY 0.99 0.00 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 1.54 1.19 1.09 1.03 0.71 0.84 0.85 48.56%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 27/11/02 -
Price 2.27 2.10 1.39 1.42 1.02 0.83 0.89 -
P/RPS 1.85 2.20 2.23 4.46 0.71 0.85 1.15 37.25%
P/EPS 13.05 16.25 18.86 33.26 6.12 7.46 24.40 -34.08%
EY 7.66 6.15 5.30 3.01 16.33 13.40 4.10 51.63%
DY 0.88 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.72 1.71 1.19 1.25 0.89 0.80 0.91 52.81%

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