[ABMB] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 1.99%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 361,605 336,007 353,952 345,711 321,402 382,065 356,273 0.99%
PBT 50,015 109,358 67,336 76,517 52,631 96,613 58,190 -9.59%
Tax -13,692 -33,264 -15,034 -23,565 -713 -32,119 -22,061 -27.21%
NP 36,323 76,094 52,302 52,952 51,918 64,494 36,129 0.35%
-
NP to SH 36,323 76,094 52,302 52,952 51,918 64,494 36,129 0.35%
-
Tax Rate 27.38% 30.42% 22.33% 30.80% 1.35% 33.25% 37.91% -
Total Cost 325,282 259,913 301,650 292,759 269,484 317,571 320,144 1.06%
-
Net Worth 1,162,463 1,686,962 1,615,495 1,594,427 1,533,149 1,429,326 1,359,193 -9.88%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 11,624 - - - 23,229 - - -
Div Payout % 32.00% - - - 44.74% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,162,463 1,686,962 1,615,495 1,594,427 1,533,149 1,429,326 1,359,193 -9.88%
NOSH 1,162,463 1,163,422 1,162,227 1,163,815 1,161,476 1,162,054 1,161,704 0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.04% 22.65% 14.78% 15.32% 16.15% 16.88% 10.14% -
ROE 3.12% 4.51% 3.24% 3.32% 3.39% 4.51% 2.66% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 31.11 28.88 30.45 29.70 27.67 32.88 30.67 0.95%
EPS 3.12 6.55 4.50 4.55 4.47 5.55 3.11 0.21%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.45 1.39 1.37 1.32 1.23 1.17 -9.92%
Adjusted Per Share Value based on latest NOSH - 1,163,815
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.36 21.70 22.86 22.33 20.76 24.68 23.01 1.01%
EPS 2.35 4.92 3.38 3.42 3.35 4.17 2.33 0.57%
DPS 0.75 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.7509 1.0897 1.0435 1.0299 0.9903 0.9233 0.878 -9.89%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.75 2.50 2.30 2.33 2.03 1.46 1.28 -
P/RPS 8.84 8.66 7.55 7.84 7.34 4.44 4.17 64.94%
P/EPS 88.01 38.22 51.11 51.21 45.41 26.31 41.16 65.89%
EY 1.14 2.62 1.96 1.95 2.20 3.80 2.43 -39.59%
DY 0.36 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 2.75 1.72 1.65 1.70 1.54 1.19 1.09 85.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 30/11/04 25/08/04 26/05/04 27/02/04 27/11/03 -
Price 2.41 2.69 2.36 2.26 2.27 2.10 1.39 -
P/RPS 7.75 9.31 7.75 7.61 8.20 6.39 4.53 42.99%
P/EPS 77.13 41.13 52.44 49.67 50.78 37.84 44.69 43.83%
EY 1.30 2.43 1.91 2.01 1.97 2.64 2.24 -30.40%
DY 0.41 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 2.41 1.86 1.70 1.65 1.72 1.71 1.19 60.00%

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