[ABMB] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 105.66%
YoY- -83.13%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 409,597 403,930 376,597 319,171 336,007 382,065 266,918 7.39%
PBT 67,613 138,342 70,970 18,309 109,358 96,613 87,701 -4.23%
Tax -18,412 -36,322 -18,654 -5,388 -33,264 -32,119 -22,726 -3.44%
NP 49,201 102,020 52,316 12,921 76,094 64,494 64,975 -4.52%
-
NP to SH 49,231 102,075 52,412 12,835 76,094 64,494 64,975 -4.51%
-
Tax Rate 27.23% 26.26% 26.28% 29.43% 30.42% 33.25% 25.91% -
Total Cost 360,396 301,910 324,281 306,250 259,913 317,571 201,943 10.12%
-
Net Worth 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 906,317 20.55%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 57,692 69,702 - - - - - -
Div Payout % 117.19% 68.29% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 906,317 20.55%
NOSH 1,538,468 1,548,937 1,169,910 1,166,818 1,163,422 1,162,054 876,855 9.81%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 12.01% 25.26% 13.89% 4.05% 22.65% 16.88% 24.34% -
ROE 1.77% 3.92% 2.87% 0.73% 4.51% 4.51% 7.17% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 26.62 26.08 32.19 27.35 28.88 32.88 30.44 -2.20%
EPS 3.20 6.59 4.48 1.10 6.55 5.55 7.41 -13.04%
DPS 3.75 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.68 1.56 1.51 1.45 1.23 1.0336 9.77%
Adjusted Per Share Value based on latest NOSH - 1,166,818
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 26.46 26.09 24.33 20.62 21.70 24.68 17.24 7.39%
EPS 3.18 6.59 3.39 0.83 4.92 4.17 4.20 -4.52%
DPS 3.73 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7987 1.6809 1.1789 1.1381 1.0897 0.9233 0.5854 20.55%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.82 3.08 2.37 2.21 2.50 1.46 0.87 -
P/RPS 6.84 11.81 7.36 8.08 8.66 4.44 2.86 15.62%
P/EPS 56.88 46.74 52.90 200.91 38.22 26.31 11.74 30.05%
EY 1.76 2.14 1.89 0.50 2.62 3.80 8.52 -23.09%
DY 2.06 1.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.83 1.52 1.46 1.72 1.19 0.84 3.11%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 18/02/08 28/02/07 17/02/06 24/02/05 27/02/04 27/02/03 -
Price 1.77 2.93 2.82 2.25 2.69 2.10 0.83 -
P/RPS 6.65 11.24 8.76 8.23 9.31 6.39 2.73 15.98%
P/EPS 55.31 44.46 62.95 204.55 41.13 37.84 11.20 30.46%
EY 1.81 2.25 1.59 0.49 2.43 2.64 8.93 -23.33%
DY 2.12 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.74 1.81 1.49 1.86 1.71 0.80 3.43%

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