[ABMB] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 271.97%
YoY- 79.09%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 356,273 370,004 372,471 266,918 353,696 337,784 250,481 26.44%
PBT 58,190 69,604 63,820 87,701 27,793 30,217 4,959 415.60%
Tax -22,061 -19,993 3,401 -22,726 -10,325 -15,110 -4,959 170.24%
NP 36,129 49,611 67,221 64,975 17,468 15,107 0 -
-
NP to SH 36,129 49,611 67,221 64,975 17,468 15,107 -13,833 -
-
Tax Rate 37.91% 28.72% -5.33% 25.91% 37.15% 50.00% 100.00% -
Total Cost 320,144 320,393 305,250 201,943 336,228 322,677 250,481 17.75%
-
Net Worth 1,359,193 1,324,509 988,361 906,317 980,047 0 475,287 101.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 19,767 - - - - -
Div Payout % - - 29.41% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,359,193 1,324,509 988,361 906,317 980,047 0 475,287 101.34%
NOSH 1,161,704 1,161,850 988,361 876,855 1,005,589 774,717 709,384 38.89%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.14% 13.41% 18.05% 24.34% 4.94% 4.47% 0.00% -
ROE 2.66% 3.75% 6.80% 7.17% 1.78% 0.00% -2.91% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.67 31.85 37.69 30.44 35.17 43.60 35.31 -8.95%
EPS 3.11 4.27 6.80 7.41 2.29 2.09 -1.95 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.00 1.0336 0.9746 0.00 0.67 44.96%
Adjusted Per Share Value based on latest NOSH - 876,855
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.02 23.91 24.07 17.25 22.85 21.82 16.18 26.47%
EPS 2.33 3.21 4.34 4.20 1.13 0.98 -0.89 -
DPS 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.8782 0.8558 0.6386 0.5856 0.6332 0.00 0.3071 101.34%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.28 1.17 0.81 0.87 0.83 1.27 1.41 -
P/RPS 4.17 3.67 2.15 2.86 2.36 2.91 3.99 2.98%
P/EPS 41.16 27.40 11.91 11.74 47.78 65.13 -72.31 -
EY 2.43 3.65 8.40 8.52 2.09 1.54 -1.38 -
DY 0.00 0.00 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 0.81 0.84 0.85 0.00 2.10 -35.38%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 29/05/03 27/02/03 27/11/02 28/08/02 29/05/02 -
Price 1.39 1.42 1.02 0.83 0.89 1.05 1.40 -
P/RPS 4.53 4.46 2.71 2.73 2.53 2.41 3.96 9.37%
P/EPS 44.69 33.26 15.00 11.20 51.24 53.85 -71.79 -
EY 2.24 3.01 6.67 8.93 1.95 1.86 -1.39 -
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.02 0.80 0.91 0.00 2.09 -31.28%

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