[ABMB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 59.8%
YoY- 213.63%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,108,342 726,277 370,004 1,426,854 903,095 691,480 337,784 120.33%
PBT 224,407 127,794 69,604 209,531 145,711 58,010 30,217 279.26%
Tax -74,173 -42,054 -19,993 -44,760 -48,161 -25,435 -15,110 188.00%
NP 150,234 85,740 49,611 164,771 97,550 32,575 15,107 360.51%
-
NP to SH 150,234 85,740 49,611 164,771 103,110 32,575 15,107 360.51%
-
Tax Rate 33.05% 32.91% 28.72% 21.36% 33.05% 43.85% 50.00% -
Total Cost 958,108 640,537 320,393 1,262,083 805,545 658,905 322,677 106.17%
-
Net Worth 1,430,246 1,361,137 1,324,509 1,127,401 958,403 870,406 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 19,778 - - - -
Div Payout % - - - 12.00% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,430,246 1,361,137 1,324,509 1,127,401 958,403 870,406 0 -
NOSH 1,162,801 1,163,365 1,161,850 988,948 927,248 893,091 774,717 30.99%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.55% 11.81% 13.41% 11.55% 10.80% 4.71% 4.47% -
ROE 10.50% 6.30% 3.75% 14.62% 10.76% 3.74% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 95.32 62.43 31.85 144.28 97.40 77.43 43.60 68.20%
EPS 12.92 7.37 4.27 16.66 11.12 4.27 2.09 235.71%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.23 1.17 1.14 1.14 1.0336 0.9746 0.00 -
Adjusted Per Share Value based on latest NOSH - 988,361
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 71.61 46.92 23.91 92.19 58.35 44.68 21.82 120.36%
EPS 9.71 5.54 3.21 10.65 6.66 2.10 0.98 359.38%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.9241 0.8794 0.8558 0.7284 0.6192 0.5624 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.46 1.28 1.17 0.81 0.87 0.83 1.27 -
P/RPS 1.53 2.05 3.67 0.56 0.89 1.07 2.91 -34.78%
P/EPS 11.30 17.37 27.40 4.86 7.82 22.76 65.13 -68.79%
EY 8.85 5.76 3.65 20.57 12.78 4.39 1.54 219.81%
DY 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 1.19 1.09 1.03 0.71 0.84 0.85 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 27/11/02 28/08/02 -
Price 2.10 1.39 1.42 1.02 0.83 0.89 1.05 -
P/RPS 2.20 2.23 4.46 0.71 0.85 1.15 2.41 -5.88%
P/EPS 16.25 18.86 33.26 6.12 7.46 24.40 53.85 -54.91%
EY 6.15 5.30 3.01 16.33 13.40 4.10 1.86 121.46%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.71 1.19 1.25 0.89 0.80 0.91 0.00 -

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