[ABMB] YoY 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- 45.49%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
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 403,930 376,597 319,171 336,007 382,065 266,918 336,494 3.08%
PBT 138,342 70,970 18,309 109,358 96,613 87,701 64,072 13.68%
Tax -36,322 -18,654 -5,388 -33,264 -32,119 -22,726 -27,791 4.56%
NP 102,020 52,316 12,921 76,094 64,494 64,975 36,281 18.79%
-
NP to SH 102,075 52,412 12,835 76,094 64,494 64,975 36,281 18.80%
-
Tax Rate 26.26% 26.28% 29.43% 30.42% 33.25% 25.91% 43.37% -
Total Cost 301,910 324,281 306,250 259,913 317,571 201,943 300,213 0.09%
-
Net Worth 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 906,317 507,650 31.29%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 69,702 - - - - - - -
Div Payout % 68.29% - - - - - - -
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 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 906,317 507,650 31.29%
NOSH 1,548,937 1,169,910 1,166,818 1,163,422 1,162,054 876,855 708,613 13.91%
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 25.26% 13.89% 4.05% 22.65% 16.88% 24.34% 10.78% -
ROE 3.92% 2.87% 0.73% 4.51% 4.51% 7.17% 7.15% -
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 26.08 32.19 27.35 28.88 32.88 30.44 47.49 -9.50%
EPS 6.59 4.48 1.10 6.55 5.55 7.41 5.12 4.29%
DPS 4.50 0.00 0.00 0.00 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 26.09 24.33 20.62 21.70 24.68 17.24 21.74 3.08%
EPS 6.59 3.39 0.83 4.92 4.17 4.20 2.34 18.82%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6809 1.1789 1.1381 1.0897 0.9233 0.5854 0.3279 31.29%
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 11.81 7.36 8.08 8.66 4.44 2.86 2.19 32.40%
P/EPS 46.74 52.90 200.91 38.22 26.31 11.74 20.31 14.89%
EY 2.14 1.89 0.50 2.62 3.80 8.52 4.92 -12.94%
DY 1.46 0.00 0.00 0.00 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 11.24 8.76 8.23 9.31 6.39 2.73 2.32 30.06%
P/EPS 44.46 62.95 204.55 41.13 37.84 11.20 21.48 12.88%
EY 2.25 1.59 0.49 2.43 2.64 8.93 4.65 -11.39%
DY 1.54 0.00 0.00 0.00 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