[ABMB] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 5.23%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,543,859 1,398,122 1,332,869 1,357,072 1,480,813 1,328,162 1,216,968 4.04%
PBT 459,956 63,993 -212,534 305,842 288,227 151,712 97,129 29.57%
Tax -105,167 -23,343 58,945 -72,576 -70,772 -66,953 -31,802 22.04%
NP 354,789 40,650 -153,589 233,266 217,455 84,759 65,327 32.56%
-
NP to SH 354,658 40,459 -153,899 233,266 217,455 84,759 35,121 46.99%
-
Tax Rate 22.86% 36.48% - 23.73% 24.55% 44.13% 32.74% -
Total Cost 1,189,070 1,357,472 1,486,458 1,123,806 1,263,358 1,243,403 1,151,641 0.53%
-
Net Worth 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 906,317 507,650 31.29%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 93,255 - 11,624 23,229 19,767 - - -
Div Payout % 26.29% - 0.00% 9.96% 9.09% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 906,317 507,650 31.29%
NOSH 1,548,937 1,169,910 1,166,818 1,163,422 1,162,054 876,855 708,613 13.91%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 22.98% 2.91% -11.52% 17.19% 14.68% 6.38% 5.37% -
ROE 13.63% 2.22% -8.73% 13.83% 15.21% 9.35% 6.92% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 99.67 119.51 114.23 116.64 127.43 151.47 171.74 -8.66%
EPS 22.90 3.46 -13.19 20.05 18.71 9.67 4.96 29.02%
DPS 6.02 0.00 1.00 2.00 1.70 0.00 0.00 -
NAPS 1.68 1.56 1.51 1.45 1.23 1.0336 0.7164 15.25%
Adjusted Per Share Value based on latest NOSH - 1,163,422
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 99.73 90.31 86.10 87.66 95.65 85.79 78.61 4.04%
EPS 22.91 2.61 -9.94 15.07 14.05 5.48 2.27 46.97%
DPS 6.02 0.00 0.75 1.50 1.28 0.00 0.00 -
NAPS 1.6809 1.1789 1.1381 1.0897 0.9233 0.5854 0.3279 31.29%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.08 2.37 2.21 2.50 1.46 0.87 1.04 -
P/RPS 3.09 1.98 1.93 2.14 1.15 0.57 0.61 31.03%
P/EPS 13.45 68.53 -16.76 12.47 7.80 9.00 20.98 -7.13%
EY 7.43 1.46 -5.97 8.02 12.82 11.11 4.77 7.66%
DY 1.95 0.00 0.45 0.80 1.17 0.00 0.00 -
P/NAPS 1.83 1.52 1.46 1.72 1.19 0.84 1.45 3.95%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 18/02/08 28/02/07 17/02/06 24/02/05 27/02/04 27/02/03 27/02/02 -
Price 2.93 2.82 2.25 2.69 2.10 0.83 1.10 -
P/RPS 2.94 2.36 1.97 2.31 1.65 0.55 0.64 28.91%
P/EPS 12.80 81.54 -17.06 13.42 11.22 8.59 22.19 -8.75%
EY 7.81 1.23 -5.86 7.45 8.91 11.65 4.51 9.57%
DY 2.05 0.00 0.44 0.74 0.81 0.00 0.00 -
P/NAPS 1.74 1.81 1.49 1.86 1.71 0.80 1.54 2.05%

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