[ABMB] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 72.82%
YoY- 163.21%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 708,954 651,512 699,663 726,277 691,480 616,951 126,517 33.25%
PBT 13,592 -280,858 143,853 127,794 58,010 73,269 -1,761 -
Tax -13,747 78,025 -38,599 -42,054 -25,435 -44,223 1,761 -
NP -155 -202,833 105,254 85,740 32,575 29,046 0 -
-
NP to SH -366 -203,057 105,254 85,740 32,575 29,046 -9,924 -42.29%
-
Tax Rate 101.14% - 26.83% 32.91% 43.85% 60.36% - -
Total Cost 709,109 854,345 594,409 640,537 658,905 587,905 126,517 33.26%
-
Net Worth 1,854,400 1,476,938 1,616,608 1,361,137 870,406 467,782 241,647 40.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,854,400 1,476,938 1,616,608 1,361,137 870,406 467,782 241,647 40.42%
NOSH 1,220,000 1,162,943 1,163,027 1,163,365 893,091 708,439 377,338 21.59%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.02% -31.13% 15.04% 11.81% 4.71% 4.71% 0.00% -
ROE -0.02% -13.75% 6.51% 6.30% 3.74% 6.21% -4.11% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 58.11 56.02 60.16 62.43 77.43 87.09 33.53 9.59%
EPS -0.03 -17.46 9.05 7.37 4.27 4.10 -2.63 -52.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.27 1.39 1.17 0.9746 0.6603 0.6404 15.48%
Adjusted Per Share Value based on latest NOSH - 1,161,704
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 45.81 42.09 45.21 46.92 44.68 39.86 8.17 33.27%
EPS -0.02 -13.12 6.80 5.54 2.10 1.88 -0.64 -43.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1981 0.9542 1.0445 0.8794 0.5624 0.3022 0.1561 40.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.24 2.40 2.30 1.28 0.83 1.01 1.60 -
P/RPS 3.85 4.28 3.82 2.05 1.07 1.16 4.77 -3.50%
P/EPS -7,466.67 -13.75 25.41 17.37 22.76 24.63 -60.84 122.84%
EY -0.01 -7.28 3.93 5.76 4.39 4.06 -1.64 -57.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.89 1.65 1.09 0.85 1.53 2.50 -8.46%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 30/11/05 30/11/04 27/11/03 27/11/02 28/11/01 30/11/00 -
Price 2.54 2.26 2.36 1.39 0.89 1.18 1.48 -
P/RPS 4.37 4.03 3.92 2.23 1.15 1.35 4.41 -0.15%
P/EPS -8,466.67 -12.94 26.08 18.86 24.40 28.78 -56.27 130.53%
EY -0.01 -7.73 3.83 5.30 4.10 3.47 -1.78 -57.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.78 1.70 1.19 0.91 1.79 2.31 -5.26%

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