[ABMB] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -13.4%
YoY- -8.27%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,283,835 1,332,869 1,349,705 1,380,840 1,397,275 1,357,072 1,403,130 -5.75%
PBT -283,118 -212,534 -121,485 268,499 303,226 305,842 293,097 -
Tax 81,695 58,945 31,069 -79,873 -85,555 -72,576 -71,431 -
NP -201,423 -153,589 -90,416 188,626 217,671 233,266 221,666 -
-
NP to SH -201,809 -153,899 -90,640 188,505 217,671 233,266 221,666 -
-
Tax Rate - - - 29.75% 28.21% 23.73% 24.37% -
Total Cost 1,485,258 1,486,458 1,440,121 1,192,214 1,179,604 1,123,806 1,181,464 16.49%
-
Net Worth 1,743,902 1,761,895 1,476,630 1,160,865 1,162,463 1,686,962 1,615,495 5.23%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 11,624 11,624 11,624 11,624 23,229 23,229 -
Div Payout % - 0.00% 0.00% 6.17% 5.34% 9.96% 10.48% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,743,902 1,761,895 1,476,630 1,160,865 1,162,463 1,686,962 1,615,495 5.23%
NOSH 1,170,404 1,166,818 1,162,701 1,160,865 1,162,463 1,163,422 1,162,227 0.46%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -15.69% -11.52% -6.70% 13.66% 15.58% 17.19% 15.80% -
ROE -11.57% -8.73% -6.14% 16.24% 18.72% 13.83% 13.72% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 109.69 114.23 116.08 118.95 120.20 116.64 120.73 -6.19%
EPS -17.24 -13.19 -7.80 16.24 18.72 20.05 19.07 -
DPS 0.00 1.00 1.00 1.00 1.00 2.00 2.00 -
NAPS 1.49 1.51 1.27 1.00 1.00 1.45 1.39 4.74%
Adjusted Per Share Value based on latest NOSH - 1,160,865
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 82.93 86.10 87.18 89.20 90.26 87.66 90.64 -5.75%
EPS -13.04 -9.94 -5.85 12.18 14.06 15.07 14.32 -
DPS 0.00 0.75 0.75 0.75 0.75 1.50 1.50 -
NAPS 1.1265 1.1381 0.9538 0.7499 0.7509 1.0897 1.0435 5.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.16 2.21 2.40 2.44 2.75 2.50 2.30 -
P/RPS 1.97 1.93 2.07 2.05 2.29 2.14 1.91 2.08%
P/EPS -12.53 -16.76 -30.79 15.03 14.69 12.47 12.06 -
EY -7.98 -5.97 -3.25 6.66 6.81 8.02 8.29 -
DY 0.00 0.45 0.42 0.41 0.36 0.80 0.87 -
P/NAPS 1.45 1.46 1.89 2.44 2.75 1.72 1.65 -8.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 17/02/06 30/11/05 30/08/05 30/05/05 24/02/05 30/11/04 -
Price 2.16 2.25 2.26 2.48 2.41 2.69 2.36 -
P/RPS 1.97 1.97 1.95 2.08 2.01 2.31 1.95 0.68%
P/EPS -12.53 -17.06 -28.99 15.27 12.87 13.42 12.37 -
EY -7.98 -5.86 -3.45 6.55 7.77 7.45 8.08 -
DY 0.00 0.44 0.44 0.40 0.41 0.74 0.85 -
P/NAPS 1.45 1.49 1.78 2.48 2.41 1.86 1.70 -10.07%

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