[ABMB] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 51.18%
YoY- 141.33%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,365,666 1,363,089 1,330,869 1,328,162 1,398,936 1,357,749 1,324,407 2.06%
PBT 279,315 248,918 209,531 151,712 128,083 108,759 143,315 55.96%
Tax -61,379 -49,643 -44,760 -66,953 -72,018 -73,434 -90,779 -22.94%
NP 217,936 199,275 164,771 84,759 56,065 35,325 52,536 157.95%
-
NP to SH 217,936 199,275 164,771 84,759 56,065 35,325 52,536 157.95%
-
Tax Rate 21.97% 19.94% 21.36% 44.13% 56.23% 67.52% 63.34% -
Total Cost 1,147,730 1,163,814 1,166,098 1,243,403 1,342,871 1,322,424 1,271,871 -6.61%
-
Net Worth 1,359,193 1,324,509 988,361 906,317 980,047 0 475,287 101.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 19,767 19,767 19,767 - - - - -
Div Payout % 9.07% 9.92% 12.00% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,359,193 1,324,509 988,361 906,317 980,047 0 475,287 101.34%
NOSH 1,161,704 1,161,850 988,361 876,855 1,005,589 774,717 709,384 38.89%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.96% 14.62% 12.38% 6.38% 4.01% 2.60% 3.97% -
ROE 16.03% 15.05% 16.67% 9.35% 5.72% 0.00% 11.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 117.56 117.32 134.65 151.47 139.12 175.26 186.70 -26.51%
EPS 18.76 17.15 16.67 9.67 5.58 4.56 7.41 85.65%
DPS 1.70 1.70 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.00 1.0336 0.9746 0.00 0.67 44.96%
Adjusted Per Share Value based on latest NOSH - 876,855
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 88.22 88.05 85.97 85.79 90.36 87.70 85.55 2.06%
EPS 14.08 12.87 10.64 5.48 3.62 2.28 3.39 158.16%
DPS 1.28 1.28 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.878 0.8556 0.6384 0.5854 0.6331 0.00 0.307 101.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.28 1.17 0.81 0.87 0.83 1.27 1.41 -
P/RPS 1.09 1.00 0.60 0.57 0.60 0.72 0.76 27.14%
P/EPS 6.82 6.82 4.86 9.00 14.89 27.85 19.04 -49.53%
EY 14.66 14.66 20.58 11.11 6.72 3.59 5.25 98.17%
DY 1.33 1.45 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 0.81 0.84 0.85 0.00 2.10 -35.38%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 29/05/03 27/02/03 27/11/02 28/08/02 29/05/02 -
Price 1.39 1.42 1.02 0.83 0.89 1.05 1.40 -
P/RPS 1.18 1.21 0.76 0.55 0.64 0.60 0.75 35.23%
P/EPS 7.41 8.28 6.12 8.59 15.96 23.03 18.90 -46.40%
EY 13.50 12.08 16.34 11.65 6.26 4.34 5.29 86.63%
DY 1.22 1.20 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.02 0.80 0.91 0.00 2.09 -31.28%

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