[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -88.86%
YoY- -55.08%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,283,254 970,683 651,512 329,276 1,383,401 1,021,796 699,663 49.89%
PBT -283,119 -262,550 -280,858 41,790 297,418 247,403 143,853 -
Tax 81,695 72,637 78,025 -17,883 -83,929 -70,237 -38,599 -
NP -201,424 -189,913 -202,833 23,907 213,489 177,166 105,254 -
-
NP to SH -201,810 -190,223 -203,057 23,786 213,489 177,166 105,254 -
-
Tax Rate - - - 42.79% 28.22% 28.39% 26.83% -
Total Cost 1,484,678 1,160,596 854,345 305,369 1,169,912 844,630 594,409 84.19%
-
Net Worth 1,736,125 1,757,874 1,476,938 1,160,865 1,952,931 1,685,565 1,616,608 4.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - 34,873 23,249 - -
Div Payout % - - - - 16.34% 13.12% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,736,125 1,757,874 1,476,938 1,160,865 1,952,931 1,685,565 1,616,608 4.87%
NOSH 1,165,184 1,164,155 1,162,943 1,160,865 1,162,459 1,162,458 1,163,027 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -15.70% -19.56% -31.13% 7.26% 15.43% 17.34% 15.04% -
ROE -11.62% -10.82% -13.75% 2.05% 10.93% 10.51% 6.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 110.13 83.38 56.02 28.36 119.01 87.90 60.16 49.70%
EPS -17.30 -16.34 -17.46 2.05 18.36 15.24 9.05 -
DPS 0.00 0.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 1.49 1.51 1.27 1.00 1.68 1.45 1.39 4.74%
Adjusted Per Share Value based on latest NOSH - 1,160,865
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 82.91 62.72 42.09 21.27 89.38 66.02 45.21 49.87%
EPS -13.04 -12.29 -13.12 1.54 13.79 11.45 6.80 -
DPS 0.00 0.00 0.00 0.00 2.25 1.50 0.00 -
NAPS 1.1217 1.1358 0.9542 0.75 1.2618 1.089 1.0445 4.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.16 2.21 2.40 2.44 2.75 2.50 2.30 -
P/RPS 1.96 2.65 4.28 8.60 2.31 2.84 3.82 -35.93%
P/EPS -12.47 -13.53 -13.75 119.08 14.97 16.40 25.41 -
EY -8.02 -7.39 -7.28 0.84 6.68 6.10 3.93 -
DY 0.00 0.00 0.00 0.00 1.09 0.80 0.00 -
P/NAPS 1.45 1.46 1.89 2.44 1.64 1.72 1.65 -8.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 17/02/06 30/11/05 30/08/05 30/05/05 24/02/05 30/11/04 -
Price 2.16 2.25 2.26 2.48 2.41 2.69 2.36 -
P/RPS 1.96 2.70 4.03 8.74 2.03 3.06 3.92 -37.03%
P/EPS -12.47 -13.77 -12.94 121.04 13.12 17.65 26.08 -
EY -8.02 -7.26 -7.73 0.83 7.62 5.67 3.83 -
DY 0.00 0.00 0.00 0.00 1.24 0.74 0.00 -
P/NAPS 1.45 1.49 1.78 2.48 1.43 1.86 1.70 -10.07%

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