[ABMB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 20.5%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 970,683 651,512 329,276 1,383,401 1,021,796 699,663 345,711 98.65%
PBT -262,550 -280,858 41,790 297,418 247,403 143,853 76,517 -
Tax 72,637 78,025 -17,883 -83,929 -70,237 -38,599 -23,565 -
NP -189,913 -202,833 23,907 213,489 177,166 105,254 52,952 -
-
NP to SH -190,223 -203,057 23,786 213,489 177,166 105,254 52,952 -
-
Tax Rate - - 42.79% 28.22% 28.39% 26.83% 30.80% -
Total Cost 1,160,596 854,345 305,369 1,169,912 844,630 594,409 292,759 149.85%
-
Net Worth 1,757,874 1,476,938 1,160,865 1,952,931 1,685,565 1,616,608 1,594,427 6.70%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 34,873 23,249 - - -
Div Payout % - - - 16.34% 13.12% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,757,874 1,476,938 1,160,865 1,952,931 1,685,565 1,616,608 1,594,427 6.70%
NOSH 1,164,155 1,162,943 1,160,865 1,162,459 1,162,458 1,163,027 1,163,815 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -19.56% -31.13% 7.26% 15.43% 17.34% 15.04% 15.32% -
ROE -10.82% -13.75% 2.05% 10.93% 10.51% 6.51% 3.32% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 83.38 56.02 28.36 119.01 87.90 60.16 29.70 98.63%
EPS -16.34 -17.46 2.05 18.36 15.24 9.05 4.55 -
DPS 0.00 0.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 1.51 1.27 1.00 1.68 1.45 1.39 1.37 6.68%
Adjusted Per Share Value based on latest NOSH - 1,162,463
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.72 42.09 21.27 89.38 66.02 45.21 22.34 98.63%
EPS -12.29 -13.12 1.54 13.79 11.45 6.80 3.42 -
DPS 0.00 0.00 0.00 2.25 1.50 0.00 0.00 -
NAPS 1.1358 0.9542 0.75 1.2618 1.089 1.0445 1.0302 6.70%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.21 2.40 2.44 2.75 2.50 2.30 2.33 -
P/RPS 2.65 4.28 8.60 2.31 2.84 3.82 7.84 -51.38%
P/EPS -13.53 -13.75 119.08 14.97 16.40 25.41 51.21 -
EY -7.39 -7.28 0.84 6.68 6.10 3.93 1.95 -
DY 0.00 0.00 0.00 1.09 0.80 0.00 0.00 -
P/NAPS 1.46 1.89 2.44 1.64 1.72 1.65 1.70 -9.62%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 30/11/05 30/08/05 30/05/05 24/02/05 30/11/04 25/08/04 -
Price 2.25 2.26 2.48 2.41 2.69 2.36 2.26 -
P/RPS 2.70 4.03 8.74 2.03 3.06 3.92 7.61 -49.78%
P/EPS -13.77 -12.94 121.04 13.12 17.65 26.08 49.67 -
EY -7.26 -7.73 0.83 7.62 5.67 3.83 2.01 -
DY 0.00 0.00 0.00 1.24 0.74 0.00 0.00 -
P/NAPS 1.49 1.78 2.48 1.43 1.86 1.70 1.65 -6.55%

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