[ABMB] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 12.21%
YoY- 17.93%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,560,777 1,447,401 1,294,244 1,362,394 1,477,789 1,204,126 1,271,260 3.47%
PBT 524,946 112,749 -350,066 329,870 299,209 194,281 183,121 19.17%
Tax -125,492 -43,201 96,849 -93,649 -98,897 -64,214 -96,018 4.56%
NP 399,454 69,548 -253,217 236,221 200,312 130,066 87,102 28.88%
-
NP to SH 399,266 69,394 -253,630 236,221 200,312 137,480 87,102 28.87%
-
Tax Rate 23.91% 38.32% - 28.39% 33.05% 33.05% 52.43% -
Total Cost 1,161,322 1,377,853 1,547,461 1,126,173 1,277,477 1,074,060 1,184,157 -0.32%
-
Net Worth 2,488,011 1,824,533 1,757,874 1,685,565 1,430,246 958,403 508,146 30.29%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 123,413 - - 30,998 - - - -
Div Payout % 30.91% - - 13.12% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,488,011 1,824,533 1,757,874 1,685,565 1,430,246 958,403 508,146 30.29%
NOSH 1,480,959 1,169,573 1,164,155 1,162,458 1,162,801 927,248 709,305 13.04%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 25.59% 4.81% -19.56% 17.34% 13.55% 10.80% 6.85% -
ROE 16.05% 3.80% -14.43% 14.01% 14.01% 14.34% 17.14% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 105.39 123.75 111.17 117.20 127.09 129.86 179.23 -8.46%
EPS 26.96 5.93 -21.79 20.32 17.23 14.83 12.28 13.99%
DPS 8.33 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 1.68 1.56 1.51 1.45 1.23 1.0336 0.7164 15.25%
Adjusted Per Share Value based on latest NOSH - 1,163,422
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 100.82 93.49 83.60 88.00 95.46 77.78 82.12 3.47%
EPS 25.79 4.48 -16.38 15.26 12.94 8.88 5.63 28.85%
DPS 7.97 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.6071 1.1786 1.1355 1.0888 0.9239 0.6191 0.3282 30.29%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.08 2.37 2.21 2.50 1.46 0.87 1.04 -
P/RPS 2.92 1.92 1.99 2.13 1.15 0.67 0.58 30.89%
P/EPS 11.42 39.94 -10.14 12.30 8.48 5.87 8.47 5.10%
EY 8.75 2.50 -9.86 8.13 11.80 17.04 11.81 -4.87%
DY 2.71 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 1.83 1.52 1.46 1.72 1.19 0.84 1.45 3.95%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 18/02/08 28/02/07 17/02/06 24/02/05 27/02/04 27/02/03 27/02/02 -
Price 2.93 2.82 2.25 2.69 2.10 0.83 1.10 -
P/RPS 2.78 2.28 2.02 2.30 1.65 0.64 0.61 28.74%
P/EPS 10.87 47.53 -10.33 13.24 12.19 5.60 8.96 3.27%
EY 9.20 2.10 -9.68 7.55 8.20 17.86 11.16 -3.16%
DY 2.84 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 1.74 1.81 1.49 1.86 1.71 0.80 1.54 2.05%

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