[ABMB] YoY Cumulative Quarter 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- 216.53%
YoY- 57.84%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 970,683 1,021,796 1,108,342 903,095 953,445 321,011 633 -7.50%
PBT -262,550 247,403 224,407 145,711 137,341 55,757 -5,116 -4.10%
Tax 72,637 -70,237 -74,173 -48,161 -72,014 -39,326 5,116 -2.78%
NP -189,913 177,166 150,234 97,550 65,327 16,431 0 -100.00%
-
NP to SH -190,223 177,166 150,234 103,110 65,327 16,431 -4,565 -3.88%
-
Tax Rate - 28.39% 33.05% 33.05% 52.43% 70.53% - -
Total Cost 1,160,596 844,630 958,108 805,545 888,118 304,580 633 -7.67%
-
Net Worth 1,757,874 1,685,565 1,430,246 958,403 508,146 282,186 126,759 -2.75%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 23,249 - - - - - -
Div Payout % - 13.12% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,757,874 1,685,565 1,430,246 958,403 508,146 282,186 126,759 -2.75%
NOSH 1,164,155 1,162,458 1,162,801 927,248 709,305 426,779 321,478 -1.35%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -19.56% 17.34% 13.55% 10.80% 6.85% 5.12% 0.00% -
ROE -10.82% 10.51% 10.50% 10.76% 12.86% 5.82% -3.60% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 83.38 87.90 95.32 97.40 134.42 75.22 0.20 -6.21%
EPS -16.34 15.24 12.92 11.12 9.21 3.85 -1.42 -2.56%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.45 1.23 1.0336 0.7164 0.6612 0.3943 -1.41%
Adjusted Per Share Value based on latest NOSH - 876,855
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 62.70 66.00 71.59 58.34 61.59 20.74 0.04 -7.52%
EPS -12.29 11.44 9.70 6.66 4.22 1.06 -0.29 -3.90%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1355 1.0888 0.9239 0.6191 0.3282 0.1823 0.0819 -2.75%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.21 2.50 1.46 0.87 1.04 1.10 0.00 -
P/RPS 2.65 2.84 1.53 0.89 0.77 1.46 0.00 -100.00%
P/EPS -13.53 16.40 11.30 7.82 11.29 28.57 0.00 -100.00%
EY -7.39 6.10 8.85 12.78 8.86 3.50 0.00 -100.00%
DY 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.72 1.19 0.84 1.45 1.66 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/06 24/02/05 27/02/04 27/02/03 27/02/02 27/02/01 29/02/00 -
Price 2.25 2.69 2.10 0.83 1.10 1.29 3.22 -
P/RPS 2.70 3.06 2.20 0.85 0.82 1.72 1,635.33 7.04%
P/EPS -13.77 17.65 16.25 7.46 11.94 33.51 -226.76 3.02%
EY -7.26 5.67 6.15 13.40 8.37 2.98 -0.44 -2.93%
DY 0.00 0.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.86 1.71 0.80 1.54 1.95 8.17 1.82%

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