[ABMB] QoQ 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- -27.18%
YoY- 106.83%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 345,711 321,402 382,065 356,273 370,004 372,471 266,918 18.83%
PBT 76,517 52,631 96,613 58,190 69,604 63,820 87,701 -8.70%
Tax -23,565 -713 -32,119 -22,061 -19,993 3,401 -22,726 2.44%
NP 52,952 51,918 64,494 36,129 49,611 67,221 64,975 -12.76%
-
NP to SH 52,952 51,918 64,494 36,129 49,611 67,221 64,975 -12.76%
-
Tax Rate 30.80% 1.35% 33.25% 37.91% 28.72% -5.33% 25.91% -
Total Cost 292,759 269,484 317,571 320,144 320,393 305,250 201,943 28.12%
-
Net Worth 1,594,427 1,533,149 1,429,326 1,359,193 1,324,509 988,361 906,317 45.78%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 23,229 - - - 19,767 - -
Div Payout % - 44.74% - - - 29.41% - -
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 1,533,149 1,429,326 1,359,193 1,324,509 988,361 906,317 45.78%
NOSH 1,163,815 1,161,476 1,162,054 1,161,704 1,161,850 988,361 876,855 20.79%
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% 16.15% 16.88% 10.14% 13.41% 18.05% 24.34% -
ROE 3.32% 3.39% 4.51% 2.66% 3.75% 6.80% 7.17% -
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 27.67 32.88 30.67 31.85 37.69 30.44 -1.62%
EPS 4.55 4.47 5.55 3.11 4.27 6.80 7.41 -27.77%
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 1.00 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 20.77 24.69 23.02 23.91 24.07 17.25 18.83%
EPS 3.42 3.35 4.17 2.33 3.21 4.34 4.20 -12.81%
DPS 0.00 1.50 0.00 0.00 0.00 1.28 0.00 -
NAPS 1.0302 0.9906 0.9235 0.8782 0.8558 0.6386 0.5856 45.77%
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 7.34 4.44 4.17 3.67 2.15 2.86 95.98%
P/EPS 51.21 45.41 26.31 41.16 27.40 11.91 11.74 167.20%
EY 1.95 2.20 3.80 2.43 3.65 8.40 8.52 -62.61%
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 0.81 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 8.20 6.39 4.53 4.46 2.71 2.73 98.19%
P/EPS 49.67 50.78 37.84 44.69 33.26 15.00 11.20 170.17%
EY 2.01 1.97 2.64 2.24 3.01 6.67 8.93 -63.03%
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 1.02 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