[ABMB] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 78.51%
YoY- -0.74%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 353,952 345,711 321,402 382,065 356,273 370,004 372,471 -3.33%
PBT 67,336 76,517 52,631 96,613 58,190 69,604 63,820 3.62%
Tax -15,034 -23,565 -713 -32,119 -22,061 -19,993 3,401 -
NP 52,302 52,952 51,918 64,494 36,129 49,611 67,221 -15.36%
-
NP to SH 52,302 52,952 51,918 64,494 36,129 49,611 67,221 -15.36%
-
Tax Rate 22.33% 30.80% 1.35% 33.25% 37.91% 28.72% -5.33% -
Total Cost 301,650 292,759 269,484 317,571 320,144 320,393 305,250 -0.78%
-
Net Worth 1,615,495 1,594,427 1,533,149 1,429,326 1,359,193 1,324,509 988,361 38.63%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 23,229 - - - 19,767 -
Div Payout % - - 44.74% - - - 29.41% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,615,495 1,594,427 1,533,149 1,429,326 1,359,193 1,324,509 988,361 38.63%
NOSH 1,162,227 1,163,815 1,161,476 1,162,054 1,161,704 1,161,850 988,361 11.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.78% 15.32% 16.15% 16.88% 10.14% 13.41% 18.05% -
ROE 3.24% 3.32% 3.39% 4.51% 2.66% 3.75% 6.80% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.45 29.70 27.67 32.88 30.67 31.85 37.69 -13.22%
EPS 4.50 4.55 4.47 5.55 3.11 4.27 6.80 -24.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.39 1.37 1.32 1.23 1.17 1.14 1.00 24.47%
Adjusted Per Share Value based on latest NOSH - 1,162,054
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.86 22.33 20.76 24.68 23.01 23.90 24.06 -3.34%
EPS 3.38 3.42 3.35 4.17 2.33 3.20 4.34 -15.31%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.28 -
NAPS 1.0435 1.0299 0.9903 0.9233 0.878 0.8556 0.6384 38.63%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.30 2.33 2.03 1.46 1.28 1.17 0.81 -
P/RPS 7.55 7.84 7.34 4.44 4.17 3.67 2.15 130.50%
P/EPS 51.11 51.21 45.41 26.31 41.16 27.40 11.91 163.37%
EY 1.96 1.95 2.20 3.80 2.43 3.65 8.40 -61.99%
DY 0.00 0.00 0.99 0.00 0.00 0.00 2.47 -
P/NAPS 1.65 1.70 1.54 1.19 1.09 1.03 0.81 60.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 26/05/04 27/02/04 27/11/03 27/08/03 29/05/03 -
Price 2.36 2.26 2.27 2.10 1.39 1.42 1.02 -
P/RPS 7.75 7.61 8.20 6.39 4.53 4.46 2.71 101.08%
P/EPS 52.44 49.67 50.78 37.84 44.69 33.26 15.00 129.82%
EY 1.91 2.01 1.97 2.64 2.24 3.01 6.67 -56.45%
DY 0.00 0.00 0.88 0.00 0.00 0.00 1.96 -
P/NAPS 1.70 1.65 1.72 1.71 1.19 1.25 1.02 40.44%

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