[ABMB] QoQ 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- -26.2%
YoY- 228.4%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 321,402 382,065 356,273 370,004 372,471 266,918 353,696 -6.17%
PBT 52,631 96,613 58,190 69,604 63,820 87,701 27,793 53.00%
Tax -713 -32,119 -22,061 -19,993 3,401 -22,726 -10,325 -83.14%
NP 51,918 64,494 36,129 49,611 67,221 64,975 17,468 106.58%
-
NP to SH 51,918 64,494 36,129 49,611 67,221 64,975 17,468 106.58%
-
Tax Rate 1.35% 33.25% 37.91% 28.72% -5.33% 25.91% 37.15% -
Total Cost 269,484 317,571 320,144 320,393 305,250 201,943 336,228 -13.70%
-
Net Worth 1,533,149 1,429,326 1,359,193 1,324,509 988,361 906,317 980,047 34.72%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 23,229 - - - 19,767 - - -
Div Payout % 44.74% - - - 29.41% - - -
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 1,533,149 1,429,326 1,359,193 1,324,509 988,361 906,317 980,047 34.72%
NOSH 1,161,476 1,162,054 1,161,704 1,161,850 988,361 876,855 1,005,589 10.07%
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 16.15% 16.88% 10.14% 13.41% 18.05% 24.34% 4.94% -
ROE 3.39% 4.51% 2.66% 3.75% 6.80% 7.17% 1.78% -
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 27.67 32.88 30.67 31.85 37.69 30.44 35.17 -14.76%
EPS 4.47 5.55 3.11 4.27 6.80 7.41 2.29 56.12%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.32 1.23 1.17 1.14 1.00 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 20.76 24.68 23.01 23.90 24.06 17.24 22.85 -6.18%
EPS 3.35 4.17 2.33 3.20 4.34 4.20 1.13 106.23%
DPS 1.50 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 0.9903 0.9233 0.878 0.8556 0.6384 0.5854 0.6331 34.71%
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 7.34 4.44 4.17 3.67 2.15 2.86 2.36 112.92%
P/EPS 45.41 26.31 41.16 27.40 11.91 11.74 47.78 -3.33%
EY 2.20 3.80 2.43 3.65 8.40 8.52 2.09 3.47%
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 0.81 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 8.20 6.39 4.53 4.46 2.71 2.73 2.53 118.85%
P/EPS 50.78 37.84 44.69 33.26 15.00 11.20 51.24 -0.59%
EY 1.97 2.64 2.24 3.01 6.67 8.93 1.95 0.68%
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 1.02 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