[ABMB] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -0.22%
YoY- 156.56%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,398,122 1,332,869 1,357,072 1,480,813 1,328,162 1,216,968 412,749 22.53%
PBT 63,993 -212,534 305,842 288,227 151,712 97,129 80,972 -3.84%
Tax -23,343 58,945 -72,576 -70,772 -66,953 -31,802 -35,099 -6.56%
NP 40,650 -153,589 233,266 217,455 84,759 65,327 45,873 -1.99%
-
NP to SH 40,459 -153,899 233,266 217,455 84,759 35,121 35,949 1.98%
-
Tax Rate 36.48% - 23.73% 24.55% 44.13% 32.74% 43.35% -
Total Cost 1,357,472 1,486,458 1,123,806 1,263,358 1,243,403 1,151,641 366,876 24.35%
-
Net Worth 1,825,060 1,761,895 1,686,962 1,429,326 906,317 507,650 281,972 36.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 11,624 23,229 19,767 - - - -
Div Payout % - 0.00% 9.96% 9.09% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,825,060 1,761,895 1,686,962 1,429,326 906,317 507,650 281,972 36.49%
NOSH 1,169,910 1,166,818 1,163,422 1,162,054 876,855 708,613 426,456 18.30%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.91% -11.52% 17.19% 14.68% 6.38% 5.37% 11.11% -
ROE 2.22% -8.73% 13.83% 15.21% 9.35% 6.92% 12.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 119.51 114.23 116.64 127.43 151.47 171.74 96.79 3.57%
EPS 3.46 -13.19 20.05 18.71 9.67 4.96 8.43 -13.78%
DPS 0.00 1.00 2.00 1.70 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.45 1.23 1.0336 0.7164 0.6612 15.37%
Adjusted Per Share Value based on latest NOSH - 1,162,054
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 90.33 86.12 87.68 95.68 85.81 78.63 26.67 22.53%
EPS 2.61 -9.94 15.07 14.05 5.48 2.27 2.32 1.98%
DPS 0.00 0.75 1.50 1.28 0.00 0.00 0.00 -
NAPS 1.1792 1.1384 1.0899 0.9235 0.5856 0.328 0.1822 36.49%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.37 2.21 2.50 1.46 0.87 1.04 1.10 -
P/RPS 1.98 1.93 2.14 1.15 0.57 0.61 1.14 9.63%
P/EPS 68.53 -16.76 12.47 7.80 9.00 20.98 13.05 31.82%
EY 1.46 -5.97 8.02 12.82 11.11 4.77 7.66 -24.12%
DY 0.00 0.45 0.80 1.17 0.00 0.00 0.00 -
P/NAPS 1.52 1.46 1.72 1.19 0.84 1.45 1.66 -1.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 17/02/06 24/02/05 27/02/04 27/02/03 27/02/02 27/02/01 -
Price 2.82 2.25 2.69 2.10 0.83 1.10 1.29 -
P/RPS 2.36 1.97 2.31 1.65 0.55 0.64 1.33 10.02%
P/EPS 81.54 -17.06 13.42 11.22 8.59 22.19 15.30 32.14%
EY 1.23 -5.86 7.45 8.91 11.65 4.51 6.53 -24.27%
DY 0.00 0.44 0.74 0.81 0.00 0.00 0.00 -
P/NAPS 1.81 1.49 1.86 1.71 0.80 1.54 1.95 -1.23%

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