[ABMB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 72.82%
YoY- 163.21%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 345,711 1,429,744 1,108,342 726,277 370,004 1,426,854 903,095 -47.30%
PBT 76,517 277,038 224,407 127,794 69,604 209,531 145,711 -34.93%
Tax -23,565 -74,886 -74,173 -42,054 -19,993 -44,760 -48,161 -37.93%
NP 52,952 202,152 150,234 85,740 49,611 164,771 97,550 -33.48%
-
NP to SH 52,952 202,152 150,234 85,740 49,611 164,771 103,110 -35.89%
-
Tax Rate 30.80% 27.03% 33.05% 32.91% 28.72% 21.36% 33.05% -
Total Cost 292,759 1,227,592 958,108 640,537 320,393 1,262,083 805,545 -49.10%
-
Net Worth 1,594,427 1,534,448 1,430,246 1,361,137 1,324,509 1,127,401 958,403 40.44%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 23,249 - - - 19,778 - -
Div Payout % - 11.50% - - - 12.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,594,427 1,534,448 1,430,246 1,361,137 1,324,509 1,127,401 958,403 40.44%
NOSH 1,163,815 1,162,461 1,162,801 1,163,365 1,161,850 988,948 927,248 16.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.32% 14.14% 13.55% 11.81% 13.41% 11.55% 10.80% -
ROE 3.32% 13.17% 10.50% 6.30% 3.75% 14.62% 10.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.70 122.99 95.32 62.43 31.85 144.28 97.40 -54.72%
EPS 4.55 17.39 12.92 7.37 4.27 16.66 11.12 -44.91%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.37 1.32 1.23 1.17 1.14 1.14 1.0336 20.68%
Adjusted Per Share Value based on latest NOSH - 1,161,704
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.34 92.38 71.61 46.92 23.91 92.19 58.35 -47.30%
EPS 3.42 13.06 9.71 5.54 3.21 10.65 6.66 -35.89%
DPS 0.00 1.50 0.00 0.00 0.00 1.28 0.00 -
NAPS 1.0302 0.9914 0.9241 0.8794 0.8558 0.7284 0.6192 40.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.33 2.03 1.46 1.28 1.17 0.81 0.87 -
P/RPS 7.84 1.65 1.53 2.05 3.67 0.56 0.89 327.09%
P/EPS 51.21 11.67 11.30 17.37 27.40 4.86 7.82 250.42%
EY 1.95 8.57 8.85 5.76 3.65 20.57 12.78 -71.47%
DY 0.00 0.99 0.00 0.00 0.00 2.47 0.00 -
P/NAPS 1.70 1.54 1.19 1.09 1.03 0.71 0.84 60.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 -
Price 2.26 2.27 2.10 1.39 1.42 1.02 0.83 -
P/RPS 7.61 1.85 2.20 2.23 4.46 0.71 0.85 331.74%
P/EPS 49.67 13.05 16.25 18.86 33.26 6.12 7.46 254.32%
EY 2.01 7.66 6.15 5.30 3.01 16.33 13.40 -71.80%
DY 0.00 0.88 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.65 1.72 1.71 1.19 1.25 0.89 0.80 62.10%

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