[ABMB] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 20.44%
YoY- 228.4%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,440,008 1,317,104 1,382,844 1,480,016 1,351,136 1,217,768 780 250.04%
PBT 238,928 167,160 306,068 278,416 120,868 259,092 -24,756 -
Tax -80,352 -71,532 -94,260 -79,972 -60,440 -129,820 24,756 -
NP 158,576 95,628 211,808 198,444 60,428 129,272 0 -
-
NP to SH 158,248 95,144 211,808 198,444 60,428 129,272 -24,756 -
-
Tax Rate 33.63% 42.79% 30.80% 28.72% 50.00% 50.11% - -
Total Cost 1,281,432 1,221,476 1,171,036 1,281,572 1,290,708 1,088,496 780 243.31%
-
Net Worth 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 129,263 55.03%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 129,263 55.03%
NOSH 1,167,020 1,160,865 1,163,815 1,161,850 774,717 708,728 320,673 24.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.01% 7.26% 15.32% 13.41% 4.47% 10.62% 0.00% -
ROE 8.81% 8.20% 13.28% 14.98% 0.00% 32.06% -19.15% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 123.39 113.46 118.82 127.38 174.40 171.82 0.24 182.90%
EPS 13.56 8.20 18.20 17.08 8.36 18.24 -7.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.37 1.14 0.00 0.569 0.4031 25.01%
Adjusted Per Share Value based on latest NOSH - 1,161,850
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 93.02 85.08 89.32 95.60 87.28 78.66 0.05 250.49%
EPS 10.22 6.15 13.68 12.82 3.90 8.35 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1609 0.7499 1.0299 0.8556 0.00 0.2605 0.0835 55.03%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.01 2.44 2.33 1.17 1.27 1.12 1.74 -
P/RPS 1.63 2.15 1.96 0.92 0.73 0.65 715.35 -63.70%
P/EPS 14.82 29.77 12.80 6.85 16.28 6.14 -22.54 -
EY 6.75 3.36 7.81 14.60 6.14 16.29 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.44 1.70 1.03 0.00 1.97 4.32 -18.02%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 07/08/06 30/08/05 25/08/04 27/08/03 28/08/02 23/08/01 30/08/00 -
Price 2.05 2.48 2.26 1.42 1.05 1.31 1.95 -
P/RPS 1.66 2.19 1.90 1.11 0.60 0.76 801.68 -64.28%
P/EPS 15.12 30.26 12.42 8.31 13.46 7.18 -25.26 -
EY 6.61 3.30 8.05 12.03 7.43 13.92 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.48 1.65 1.25 0.00 2.30 4.84 -19.36%

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