[ABMB] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -953.68%
YoY- -292.92%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 826,414 766,653 708,954 651,512 699,663 726,277 691,480 3.01%
PBT 230,026 255,368 13,592 -280,858 143,853 127,794 58,010 25.78%
Tax -51,182 -57,797 -13,747 78,025 -38,599 -42,054 -25,435 12.34%
NP 178,844 197,571 -155 -202,833 105,254 85,740 32,575 32.78%
-
NP to SH 178,993 197,375 -366 -203,057 105,254 85,740 32,575 32.80%
-
Tax Rate 22.25% 22.63% 101.14% - 26.83% 32.91% 43.85% -
Total Cost 647,570 569,082 709,109 854,345 594,409 640,537 658,905 -0.28%
-
Net Worth 2,706,423 2,345,909 1,854,400 1,476,938 1,616,608 1,361,137 870,406 20.79%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 38,443 25,341 - - - - - -
Div Payout % 21.48% 12.84% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,706,423 2,345,909 1,854,400 1,476,938 1,616,608 1,361,137 870,406 20.79%
NOSH 1,537,740 1,448,092 1,220,000 1,162,943 1,163,027 1,163,365 893,091 9.47%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 21.64% 25.77% -0.02% -31.13% 15.04% 11.81% 4.71% -
ROE 6.61% 8.41% -0.02% -13.75% 6.51% 6.30% 3.74% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 53.74 52.94 58.11 56.02 60.16 62.43 77.43 -5.90%
EPS 11.60 13.63 -0.03 -17.46 9.05 7.37 4.27 18.10%
DPS 2.50 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.62 1.52 1.27 1.39 1.17 0.9746 10.34%
Adjusted Per Share Value based on latest NOSH - 1,162,701
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 53.39 49.53 45.81 42.09 45.21 46.92 44.68 3.00%
EPS 11.56 12.75 -0.02 -13.12 6.80 5.54 2.10 32.84%
DPS 2.48 1.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7486 1.5157 1.1981 0.9542 1.0445 0.8794 0.5624 20.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.48 3.10 2.24 2.40 2.30 1.28 0.83 -
P/RPS 4.61 5.86 3.85 4.28 3.82 2.05 1.07 27.53%
P/EPS 21.31 22.74 -7,466.67 -13.75 25.41 17.37 22.76 -1.09%
EY 4.69 4.40 -0.01 -7.28 3.93 5.76 4.39 1.10%
DY 1.01 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.91 1.47 1.89 1.65 1.09 0.85 8.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 17/11/06 30/11/05 30/11/04 27/11/03 27/11/02 -
Price 1.95 2.81 2.54 2.26 2.36 1.39 0.89 -
P/RPS 3.63 5.31 4.37 4.03 3.92 2.23 1.15 21.09%
P/EPS 16.75 20.62 -8,466.67 -12.94 26.08 18.86 24.40 -6.07%
EY 5.97 4.85 -0.01 -7.73 3.83 5.30 4.10 6.45%
DY 1.28 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 1.67 1.78 1.70 1.19 0.91 3.36%

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