[ABMB] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 9.36%
YoY- 288.72%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,340,696 1,349,705 1,403,130 1,365,666 1,398,936 1,073,770 218,365 35.30%
PBT 11,332 -121,485 293,097 279,315 128,083 90,894 16,504 -6.07%
Tax -10,077 31,069 -71,431 -61,379 -72,018 -35,493 3,014 -
NP 1,255 -90,416 221,666 217,936 56,065 55,401 19,518 -36.69%
-
NP to SH 882 -90,640 221,666 217,936 56,065 25,195 3,243 -19.49%
-
Tax Rate 88.93% - 24.37% 21.97% 56.23% 39.05% -18.26% -
Total Cost 1,339,441 1,440,121 1,181,464 1,147,730 1,342,871 1,018,369 198,847 37.40%
-
Net Worth 1,774,577 1,476,630 1,615,495 1,359,193 980,047 469,674 241,605 39.40%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 11,624 23,229 19,767 - - - -
Div Payout % - 0.00% 10.48% 9.07% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,774,577 1,476,630 1,615,495 1,359,193 980,047 469,674 241,605 39.40%
NOSH 1,167,485 1,162,701 1,162,227 1,161,704 1,005,589 711,304 377,272 20.70%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.09% -6.70% 15.80% 15.96% 4.01% 5.16% 8.94% -
ROE 0.05% -6.14% 13.72% 16.03% 5.72% 5.36% 1.34% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 114.84 116.08 120.73 117.56 139.12 150.96 57.88 12.09%
EPS 0.08 -7.80 19.07 18.76 5.58 3.54 0.86 -32.67%
DPS 0.00 1.00 2.00 1.70 0.00 0.00 0.00 -
NAPS 1.52 1.27 1.39 1.17 0.9746 0.6603 0.6404 15.48%
Adjusted Per Share Value based on latest NOSH - 1,161,704
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 86.60 87.18 90.64 88.22 90.36 69.36 14.11 35.29%
EPS 0.06 -5.85 14.32 14.08 3.62 1.63 0.21 -18.83%
DPS 0.00 0.75 1.50 1.28 0.00 0.00 0.00 -
NAPS 1.1463 0.9538 1.0435 0.878 0.6331 0.3034 0.1561 39.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.24 2.40 2.30 1.28 0.83 1.01 1.60 -
P/RPS 1.95 2.07 1.91 1.09 0.60 0.67 2.76 -5.62%
P/EPS 2,965.04 -30.79 12.06 6.82 14.89 28.51 186.14 58.58%
EY 0.03 -3.25 8.29 14.66 6.72 3.51 0.54 -38.21%
DY 0.00 0.42 0.87 1.33 0.00 0.00 0.00 -
P/NAPS 1.47 1.89 1.65 1.09 0.85 1.53 2.50 -8.46%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 30/11/05 30/11/04 27/11/03 27/11/02 28/11/01 30/11/00 -
Price 2.54 2.26 2.36 1.39 0.89 1.18 1.48 -
P/RPS 2.21 1.95 1.95 1.18 0.64 0.78 2.56 -2.41%
P/EPS 3,362.15 -28.99 12.37 7.41 15.96 33.31 172.18 64.06%
EY 0.03 -3.45 8.08 13.50 6.26 3.00 0.58 -38.94%
DY 0.00 0.44 0.85 1.22 0.00 0.00 0.00 -
P/NAPS 1.67 1.78 1.70 1.19 0.91 1.79 2.31 -5.26%

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