[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -73.81%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,383,401 1,021,796 699,663 345,711 1,429,744 1,108,342 726,277 53.60%
PBT 297,418 247,403 143,853 76,517 277,038 224,407 127,794 75.52%
Tax -83,929 -70,237 -38,599 -23,565 -74,886 -74,173 -42,054 58.44%
NP 213,489 177,166 105,254 52,952 202,152 150,234 85,740 83.60%
-
NP to SH 213,489 177,166 105,254 52,952 202,152 150,234 85,740 83.60%
-
Tax Rate 28.22% 28.39% 26.83% 30.80% 27.03% 33.05% 32.91% -
Total Cost 1,169,912 844,630 594,409 292,759 1,227,592 958,108 640,537 49.36%
-
Net Worth 1,952,931 1,685,565 1,616,608 1,594,427 1,534,448 1,430,246 1,361,137 27.18%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 34,873 23,249 - - 23,249 - - -
Div Payout % 16.34% 13.12% - - 11.50% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,952,931 1,685,565 1,616,608 1,594,427 1,534,448 1,430,246 1,361,137 27.18%
NOSH 1,162,459 1,162,458 1,163,027 1,163,815 1,162,461 1,162,801 1,163,365 -0.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 15.43% 17.34% 15.04% 15.32% 14.14% 13.55% 11.81% -
ROE 10.93% 10.51% 6.51% 3.32% 13.17% 10.50% 6.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 119.01 87.90 60.16 29.70 122.99 95.32 62.43 53.68%
EPS 18.36 15.24 9.05 4.55 17.39 12.92 7.37 83.66%
DPS 3.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.68 1.45 1.39 1.37 1.32 1.23 1.17 27.24%
Adjusted Per Share Value based on latest NOSH - 1,163,815
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 89.38 66.02 45.21 22.34 92.38 71.61 46.92 53.60%
EPS 13.79 11.45 6.80 3.42 13.06 9.71 5.54 83.56%
DPS 2.25 1.50 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.2618 1.089 1.0445 1.0302 0.9914 0.9241 0.8794 27.18%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.75 2.50 2.30 2.33 2.03 1.46 1.28 -
P/RPS 2.31 2.84 3.82 7.84 1.65 1.53 2.05 8.27%
P/EPS 14.97 16.40 25.41 51.21 11.67 11.30 17.37 -9.42%
EY 6.68 6.10 3.93 1.95 8.57 8.85 5.76 10.37%
DY 1.09 0.80 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 1.64 1.72 1.65 1.70 1.54 1.19 1.09 31.27%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 30/11/04 25/08/04 26/05/04 27/02/04 27/11/03 -
Price 2.41 2.69 2.36 2.26 2.27 2.10 1.39 -
P/RPS 2.03 3.06 3.92 7.61 1.85 2.20 2.23 -6.06%
P/EPS 13.12 17.65 26.08 49.67 13.05 16.25 18.86 -21.47%
EY 7.62 5.67 3.83 2.01 7.66 6.15 5.30 27.35%
DY 1.24 0.74 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 1.43 1.86 1.70 1.65 1.72 1.71 1.19 13.01%

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