[ABMB] QoQ TTM 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- 94.4%
YoY- 213.63%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,480,813 1,365,666 1,363,089 1,330,869 1,328,162 1,398,936 1,357,749 5.93%
PBT 288,227 279,315 248,918 209,531 151,712 128,083 108,759 91.16%
Tax -70,772 -61,379 -49,643 -44,760 -66,953 -72,018 -73,434 -2.42%
NP 217,455 217,936 199,275 164,771 84,759 56,065 35,325 234.77%
-
NP to SH 217,455 217,936 199,275 164,771 84,759 56,065 35,325 234.77%
-
Tax Rate 24.55% 21.97% 19.94% 21.36% 44.13% 56.23% 67.52% -
Total Cost 1,263,358 1,147,730 1,163,814 1,166,098 1,243,403 1,342,871 1,322,424 -2.99%
-
Net Worth 1,429,326 1,359,193 1,324,509 988,361 906,317 980,047 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 19,767 19,767 19,767 19,767 - - - -
Div Payout % 9.09% 9.07% 9.92% 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 1,429,326 1,359,193 1,324,509 988,361 906,317 980,047 0 -
NOSH 1,162,054 1,161,704 1,161,850 988,361 876,855 1,005,589 774,717 30.93%
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 14.68% 15.96% 14.62% 12.38% 6.38% 4.01% 2.60% -
ROE 15.21% 16.03% 15.05% 16.67% 9.35% 5.72% 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 127.43 117.56 117.32 134.65 151.47 139.12 175.26 -19.09%
EPS 18.71 18.76 17.15 16.67 9.67 5.58 4.56 155.63%
DPS 1.70 1.70 1.70 2.00 0.00 0.00 0.00 -
NAPS 1.23 1.17 1.14 1.00 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 95.65 88.22 88.05 85.97 85.79 90.36 87.70 5.93%
EPS 14.05 14.08 12.87 10.64 5.48 3.62 2.28 235.00%
DPS 1.28 1.28 1.28 1.28 0.00 0.00 0.00 -
NAPS 0.9233 0.878 0.8556 0.6384 0.5854 0.6331 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 1.09 1.00 0.60 0.57 0.60 0.72 36.52%
P/EPS 7.80 6.82 6.82 4.86 9.00 14.89 27.85 -57.09%
EY 12.82 14.66 14.66 20.58 11.11 6.72 3.59 133.08%
DY 1.17 1.33 1.45 2.47 0.00 0.00 0.00 -
P/NAPS 1.19 1.09 1.03 0.81 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 1.18 1.21 0.76 0.55 0.64 0.60 95.92%
P/EPS 11.22 7.41 8.28 6.12 8.59 15.96 23.03 -38.00%
EY 8.91 13.50 12.08 16.34 11.65 6.26 4.34 61.32%
DY 0.81 1.22 1.20 1.96 0.00 0.00 0.00 -
P/NAPS 1.71 1.19 1.25 1.02 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