[ABMB] YoY Annualized Quarter 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- -55.43%
YoY- -55.08%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,685,888 1,608,108 1,440,008 1,317,104 1,382,844 1,480,016 1,351,136 3.75%
PBT 667,856 526,252 238,928 167,160 306,068 278,416 120,868 32.92%
Tax -170,760 -145,676 -80,352 -71,532 -94,260 -79,972 -60,440 18.87%
NP 497,096 380,576 158,576 95,628 211,808 198,444 60,428 42.03%
-
NP to SH 497,396 380,628 158,248 95,144 211,808 198,444 60,428 42.04%
-
Tax Rate 25.57% 27.68% 33.63% 42.79% 30.80% 28.72% 50.00% -
Total Cost 1,188,792 1,227,532 1,281,432 1,221,476 1,171,036 1,281,572 1,290,708 -1.36%
-
Net Worth 2,674,502 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 153,707 94,214 - - - - - -
Div Payout % 30.90% 24.75% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,674,502 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 -
NOSH 1,537,070 1,345,926 1,167,020 1,160,865 1,163,815 1,161,850 774,717 12.08%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 29.49% 23.67% 11.01% 7.26% 15.32% 13.41% 4.47% -
ROE 18.60% 17.90% 8.81% 8.20% 13.28% 14.98% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 109.68 119.48 123.39 113.46 118.82 127.38 174.40 -7.43%
EPS 32.36 28.28 13.56 8.20 18.20 17.08 8.36 25.27%
DPS 10.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.58 1.54 1.00 1.37 1.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,160,865
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 108.90 103.88 93.02 85.08 89.32 95.60 87.28 3.75%
EPS 32.13 24.59 10.22 6.15 13.68 12.82 3.90 42.06%
DPS 9.93 6.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7276 1.3737 1.1609 0.7499 1.0299 0.8556 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.77 3.54 2.01 2.44 2.33 1.17 1.27 -
P/RPS 2.53 2.96 1.63 2.15 1.96 0.92 0.73 22.99%
P/EPS 8.56 12.52 14.82 29.77 12.80 6.85 16.28 -10.15%
EY 11.68 7.99 6.75 3.36 7.81 14.60 6.14 11.30%
DY 3.61 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.24 1.31 2.44 1.70 1.03 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 08/08/08 17/08/07 07/08/06 30/08/05 25/08/04 27/08/03 28/08/02 -
Price 2.78 2.63 2.05 2.48 2.26 1.42 1.05 -
P/RPS 2.53 2.20 1.66 2.19 1.90 1.11 0.60 27.07%
P/EPS 8.59 9.30 15.12 30.26 12.42 8.31 13.46 -7.20%
EY 11.64 10.75 6.61 3.30 8.05 12.03 7.43 7.76%
DY 3.60 2.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.66 1.33 2.48 1.65 1.25 0.00 -

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