[ABMB] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 7.87%
YoY- 1.71%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,516,526 1,340,696 1,349,705 1,403,130 1,365,666 1,398,936 1,073,770 5.92%
PBT 392,584 11,332 -121,485 293,097 279,315 128,083 90,894 27.60%
Tax -87,499 -10,077 31,069 -71,431 -61,379 -72,018 -35,493 16.21%
NP 305,085 1,255 -90,416 221,666 217,936 56,065 55,401 32.87%
-
NP to SH 304,995 882 -90,640 221,666 217,936 56,065 25,195 51.50%
-
Tax Rate 22.29% 88.93% - 24.37% 21.97% 56.23% 39.05% -
Total Cost 1,211,441 1,339,441 1,440,121 1,181,464 1,147,730 1,342,871 1,018,369 2.93%
-
Net Worth 2,345,512 1,774,577 1,476,630 1,615,495 1,359,193 980,047 469,674 30.72%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 23,553 - 11,624 23,229 19,767 - - -
Div Payout % 7.72% - 0.00% 10.48% 9.07% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,345,512 1,774,577 1,476,630 1,615,495 1,359,193 980,047 469,674 30.72%
NOSH 1,447,847 1,167,485 1,162,701 1,162,227 1,161,704 1,005,589 711,304 12.56%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.12% 0.09% -6.70% 15.80% 15.96% 4.01% 5.16% -
ROE 13.00% 0.05% -6.14% 13.72% 16.03% 5.72% 5.36% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 104.74 114.84 116.08 120.73 117.56 139.12 150.96 -5.90%
EPS 21.07 0.08 -7.80 19.07 18.76 5.58 3.54 34.60%
DPS 1.63 0.00 1.00 2.00 1.70 0.00 0.00 -
NAPS 1.62 1.52 1.27 1.39 1.17 0.9746 0.6603 16.12%
Adjusted Per Share Value based on latest NOSH - 1,162,227
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 97.98 86.62 87.20 90.66 88.24 90.39 69.38 5.91%
EPS 19.71 0.06 -5.86 14.32 14.08 3.62 1.63 51.47%
DPS 1.52 0.00 0.75 1.50 1.28 0.00 0.00 -
NAPS 1.5154 1.1466 0.954 1.0438 0.8782 0.6332 0.3035 30.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.10 2.24 2.40 2.30 1.28 0.83 1.01 -
P/RPS 2.96 1.95 2.07 1.91 1.09 0.60 0.67 28.08%
P/EPS 14.72 2,965.04 -30.79 12.06 6.82 14.89 28.51 -10.42%
EY 6.80 0.03 -3.25 8.29 14.66 6.72 3.51 11.64%
DY 0.52 0.00 0.42 0.87 1.33 0.00 0.00 -
P/NAPS 1.91 1.47 1.89 1.65 1.09 0.85 1.53 3.76%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 17/11/06 30/11/05 30/11/04 27/11/03 27/11/02 28/11/01 -
Price 2.81 2.54 2.26 2.36 1.39 0.89 1.18 -
P/RPS 2.68 2.21 1.95 1.95 1.18 0.64 0.78 22.82%
P/EPS 13.34 3,362.15 -28.99 12.37 7.41 15.96 33.31 -14.13%
EY 7.50 0.03 -3.45 8.08 13.50 6.26 3.00 16.49%
DY 0.58 0.00 0.44 0.85 1.22 0.00 0.00 -
P/NAPS 1.73 1.67 1.78 1.70 1.19 0.91 1.79 -0.56%

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