[ABMB] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 1.65%
YoY- 3.12%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,500,852 1,314,561 1,380,840 1,405,451 1,363,089 1,357,749 887,583 9.14%
PBT 222,643 -265,176 268,499 283,951 248,918 108,759 86,853 16.97%
Tax -59,780 79,490 -79,873 -78,458 -49,643 -73,434 -28,180 13.34%
NP 162,863 -185,686 188,626 205,493 199,275 35,325 58,673 18.53%
-
NP to SH 162,853 -186,033 188,505 205,493 199,275 35,325 24,732 36.88%
-
Tax Rate 26.85% - 29.75% 27.63% 19.94% 67.52% 32.45% -
Total Cost 1,337,989 1,500,247 1,192,214 1,199,958 1,163,814 1,322,424 828,910 8.30%
-
Net Worth 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 31.91%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 23,553 - 11,624 23,229 19,767 - - -
Div Payout % 14.46% - 6.17% 11.30% 9.92% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 31.91%
NOSH 1,345,926 1,167,020 1,160,865 1,163,815 1,161,850 774,717 708,728 11.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.85% -14.13% 13.66% 14.62% 14.62% 2.60% 6.61% -
ROE 7.66% -10.35% 16.24% 12.89% 15.05% 0.00% 6.13% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 111.51 112.64 118.95 120.76 117.32 175.26 125.24 -1.91%
EPS 12.10 -15.94 16.24 17.66 17.15 4.56 3.49 23.01%
DPS 1.75 0.00 1.00 2.00 1.70 0.00 0.00 -
NAPS 1.58 1.54 1.00 1.37 1.14 0.00 0.569 18.54%
Adjusted Per Share Value based on latest NOSH - 1,163,815
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 96.97 84.93 89.22 90.81 88.07 87.72 57.35 9.14%
EPS 10.52 -12.02 12.18 13.28 12.88 2.28 1.60 36.85%
DPS 1.52 0.00 0.75 1.50 1.28 0.00 0.00 -
NAPS 1.374 1.1612 0.75 1.0302 0.8558 0.00 0.2605 31.91%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.54 2.01 2.44 2.33 1.17 1.27 1.12 -
P/RPS 3.17 1.78 2.05 1.93 1.00 0.72 0.89 23.56%
P/EPS 29.26 -12.61 15.03 13.20 6.82 27.85 32.10 -1.53%
EY 3.42 -7.93 6.66 7.58 14.66 3.59 3.12 1.54%
DY 0.49 0.00 0.41 0.86 1.45 0.00 0.00 -
P/NAPS 2.24 1.31 2.44 1.70 1.03 0.00 1.97 2.16%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 07/08/06 30/08/05 25/08/04 27/08/03 28/08/02 23/08/01 -
Price 2.63 2.05 2.48 2.26 1.42 1.05 1.31 -
P/RPS 2.36 1.82 2.08 1.87 1.21 0.60 1.05 14.44%
P/EPS 21.74 -12.86 15.27 12.80 8.28 23.03 37.54 -8.69%
EY 4.60 -7.78 6.55 7.81 12.08 4.34 2.66 9.55%
DY 0.67 0.00 0.40 0.88 1.20 0.00 0.00 -
P/NAPS 1.66 1.33 2.48 1.65 1.25 0.00 2.30 -5.28%

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