[ABMB] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 4.78%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,608,108 1,440,008 1,317,104 1,382,844 1,480,016 1,351,136 1,217,768 4.74%
PBT 526,252 238,928 167,160 306,068 278,416 120,868 259,092 12.52%
Tax -145,676 -80,352 -71,532 -94,260 -79,972 -60,440 -129,820 1.93%
NP 380,576 158,576 95,628 211,808 198,444 60,428 129,272 19.70%
-
NP to SH 380,628 158,248 95,144 211,808 198,444 60,428 129,272 19.70%
-
Tax Rate 27.68% 33.63% 42.79% 30.80% 28.72% 50.00% 50.11% -
Total Cost 1,227,532 1,281,432 1,221,476 1,171,036 1,281,572 1,290,708 1,088,496 2.02%
-
Net Worth 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 31.91%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 94,214 - - - - - - -
Div Payout % 24.75% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 31.91%
NOSH 1,345,926 1,167,020 1,160,865 1,163,815 1,161,850 774,717 708,728 11.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 23.67% 11.01% 7.26% 15.32% 13.41% 4.47% 10.62% -
ROE 17.90% 8.81% 8.20% 13.28% 14.98% 0.00% 32.06% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 119.48 123.39 113.46 118.82 127.38 174.40 171.82 -5.87%
EPS 28.28 13.56 8.20 18.20 17.08 8.36 18.24 7.57%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.54 1.00 1.37 1.14 0.00 0.569 18.54%
Adjusted Per Share Value based on latest NOSH - 1,163,815
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 103.88 93.02 85.08 89.32 95.60 87.28 78.66 4.74%
EPS 24.59 10.22 6.15 13.68 12.82 3.90 8.35 19.71%
DPS 6.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3737 1.1609 0.7499 1.0299 0.8556 0.00 0.2605 31.91%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.54 2.01 2.44 2.33 1.17 1.27 1.12 -
P/RPS 2.96 1.63 2.15 1.96 0.92 0.73 0.65 28.72%
P/EPS 12.52 14.82 29.77 12.80 6.85 16.28 6.14 12.60%
EY 7.99 6.75 3.36 7.81 14.60 6.14 16.29 -11.19%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.31 2.44 1.70 1.03 0.00 1.97 2.16%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 07/08/06 30/08/05 25/08/04 27/08/03 28/08/02 23/08/01 -
Price 2.63 2.05 2.48 2.26 1.42 1.05 1.31 -
P/RPS 2.20 1.66 2.19 1.90 1.11 0.60 0.76 19.37%
P/EPS 9.30 15.12 30.26 12.42 8.31 13.46 7.18 4.40%
EY 10.75 6.61 3.30 8.05 12.03 7.43 13.92 -4.21%
DY 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.33 2.48 1.65 1.25 0.00 2.30 -5.28%

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