[ABMB] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 0.92%
YoY- 22.69%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,362,394 1,399,326 1,382,844 1,429,744 1,477,789 1,452,554 1,480,016 -5.34%
PBT 329,870 287,706 306,068 277,038 299,209 255,588 278,416 11.91%
Tax -93,649 -77,198 -94,260 -74,886 -98,897 -84,108 -79,972 11.04%
NP 236,221 210,508 211,808 202,152 200,312 171,480 198,444 12.25%
-
NP to SH 236,221 210,508 211,808 202,152 200,312 171,480 198,444 12.25%
-
Tax Rate 28.39% 26.83% 30.80% 27.03% 33.05% 32.91% 28.72% -
Total Cost 1,126,173 1,188,818 1,171,036 1,227,592 1,277,477 1,281,074 1,281,572 -8.22%
-
Net Worth 1,685,565 1,616,608 1,594,427 1,534,448 1,430,246 1,361,137 1,324,509 17.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 30,998 - - 23,249 - - - -
Div Payout % 13.12% - - 11.50% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,685,565 1,616,608 1,594,427 1,534,448 1,430,246 1,361,137 1,324,509 17.34%
NOSH 1,162,458 1,163,027 1,163,815 1,162,461 1,162,801 1,163,365 1,161,850 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 17.34% 15.04% 15.32% 14.14% 13.55% 11.81% 13.41% -
ROE 14.01% 13.02% 13.28% 13.17% 14.01% 12.60% 14.98% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 117.20 120.32 118.82 122.99 127.09 124.86 127.38 -5.37%
EPS 20.32 18.10 18.20 17.39 17.23 14.74 17.08 12.21%
DPS 2.67 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.45 1.39 1.37 1.32 1.23 1.17 1.14 17.30%
Adjusted Per Share Value based on latest NOSH - 1,161,476
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 88.02 90.41 89.35 92.38 95.48 93.85 95.62 -5.34%
EPS 15.26 13.60 13.68 13.06 12.94 11.08 12.82 12.25%
DPS 2.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.089 1.0445 1.0302 0.9914 0.9241 0.8794 0.8558 17.34%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.50 2.30 2.33 2.03 1.46 1.28 1.17 -
P/RPS 2.13 1.91 1.96 1.65 1.15 1.03 0.92 74.56%
P/EPS 12.30 12.71 12.80 11.67 8.48 8.68 6.85 47.47%
EY 8.13 7.87 7.81 8.57 11.80 11.52 14.60 -32.19%
DY 1.07 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 1.72 1.65 1.70 1.54 1.19 1.09 1.03 40.53%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 30/11/04 25/08/04 26/05/04 27/02/04 27/11/03 27/08/03 -
Price 2.69 2.36 2.26 2.27 2.10 1.39 1.42 -
P/RPS 2.30 1.96 1.90 1.85 1.65 1.11 1.11 62.17%
P/EPS 13.24 13.04 12.42 13.05 12.19 9.43 8.31 36.22%
EY 7.55 7.67 8.05 7.66 8.20 10.60 12.03 -26.59%
DY 0.99 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 1.86 1.70 1.65 1.72 1.71 1.19 1.25 30.18%

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