[ABMB] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 75.22%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,085,551 970,683 1,021,796 1,108,342 903,095 953,445 321,011 22.50%
PBT 84,562 -262,550 247,403 224,407 145,711 137,341 55,757 7.18%
Tax -32,401 72,637 -70,237 -74,173 -48,161 -72,014 -39,326 -3.17%
NP 52,161 -189,913 177,166 150,234 97,550 65,327 16,431 21.22%
-
NP to SH 52,046 -190,223 177,166 150,234 103,110 65,327 16,431 21.17%
-
Tax Rate 38.32% - 28.39% 33.05% 33.05% 52.43% 70.53% -
Total Cost 1,033,390 1,160,596 844,630 958,108 805,545 888,118 304,580 22.57%
-
Net Worth 1,824,533 1,757,874 1,685,565 1,430,246 958,403 508,146 282,186 36.47%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 23,249 - - - - -
Div Payout % - - 13.12% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,824,533 1,757,874 1,685,565 1,430,246 958,403 508,146 282,186 36.47%
NOSH 1,169,573 1,164,155 1,162,458 1,162,801 927,248 709,305 426,779 18.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.81% -19.56% 17.34% 13.55% 10.80% 6.85% 5.12% -
ROE 2.85% -10.82% 10.51% 10.50% 10.76% 12.86% 5.82% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 92.82 83.38 87.90 95.32 97.40 134.42 75.22 3.56%
EPS 4.45 -16.34 15.24 12.92 11.12 9.21 3.85 2.44%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.45 1.23 1.0336 0.7164 0.6612 15.37%
Adjusted Per Share Value based on latest NOSH - 1,162,054
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 70.12 62.70 66.00 71.59 58.34 61.59 20.74 22.49%
EPS 3.36 -12.29 11.44 9.70 6.66 4.22 1.06 21.19%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.1786 1.1355 1.0888 0.9239 0.6191 0.3282 0.1823 36.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.37 2.21 2.50 1.46 0.87 1.04 1.10 -
P/RPS 2.55 2.65 2.84 1.53 0.89 0.77 1.46 9.73%
P/EPS 53.26 -13.53 16.40 11.30 7.82 11.29 28.57 10.93%
EY 1.88 -7.39 6.10 8.85 12.78 8.86 3.50 -9.83%
DY 0.00 0.00 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.46 1.72 1.19 0.84 1.45 1.66 -1.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 17/02/06 24/02/05 27/02/04 27/02/03 27/02/02 27/02/01 -
Price 2.82 2.25 2.69 2.10 0.83 1.10 1.29 -
P/RPS 3.04 2.70 3.06 2.20 0.85 0.82 1.72 9.95%
P/EPS 63.37 -13.77 17.65 16.25 7.46 11.94 33.51 11.19%
EY 1.58 -7.26 5.67 6.15 13.40 8.37 2.98 -10.03%
DY 0.00 0.00 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.49 1.86 1.71 0.80 1.54 1.95 -1.23%

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