[ABMB] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -13.59%
YoY- 163.21%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,417,908 1,303,024 1,399,326 1,452,554 1,382,960 1,233,902 253,034 33.25%
PBT 27,184 -561,716 287,706 255,588 116,020 146,538 -3,522 -
Tax -27,494 156,050 -77,198 -84,108 -50,870 -88,446 3,522 -
NP -310 -405,666 210,508 171,480 65,150 58,092 0 -
-
NP to SH -732 -406,114 210,508 171,480 65,150 58,092 -19,848 -42.29%
-
Tax Rate 101.14% - 26.83% 32.91% 43.85% 60.36% - -
Total Cost 1,418,218 1,708,690 1,188,818 1,281,074 1,317,810 1,175,810 253,034 33.26%
-
Net Worth 1,854,400 1,476,938 1,616,608 1,361,137 870,406 467,782 241,647 40.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,854,400 1,476,938 1,616,608 1,361,137 870,406 467,782 241,647 40.42%
NOSH 1,220,000 1,162,943 1,163,027 1,163,365 893,091 708,439 377,338 21.59%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.02% -31.13% 15.04% 11.81% 4.71% 4.71% 0.00% -
ROE -0.04% -27.50% 13.02% 12.60% 7.49% 12.42% -8.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.22 112.05 120.32 124.86 154.85 174.17 67.06 9.59%
EPS -0.06 -34.92 18.10 14.74 8.54 8.20 -5.26 -52.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.27 1.39 1.17 0.9746 0.6603 0.6404 15.48%
Adjusted Per Share Value based on latest NOSH - 1,161,704
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 91.59 84.17 90.39 93.83 89.33 79.70 16.34 33.26%
EPS -0.05 -26.23 13.60 11.08 4.21 3.75 -1.28 -41.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1979 0.954 1.0442 0.8792 0.5622 0.3022 0.1561 40.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.24 2.40 2.30 1.28 0.83 1.01 1.60 -
P/RPS 1.93 2.14 1.91 1.03 0.54 0.58 2.39 -3.49%
P/EPS -3,733.33 -6.87 12.71 8.68 11.38 12.32 -30.42 122.84%
EY -0.03 -14.55 7.87 11.52 8.79 8.12 -3.29 -54.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.89 1.65 1.09 0.85 1.53 2.50 -8.46%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 30/11/05 30/11/04 27/11/03 27/11/02 28/11/01 30/11/00 -
Price 2.54 2.26 2.36 1.39 0.89 1.18 1.48 -
P/RPS 2.19 2.02 1.96 1.11 0.57 0.68 2.21 -0.15%
P/EPS -4,233.33 -6.47 13.04 9.43 12.20 14.39 -28.14 130.52%
EY -0.02 -15.45 7.67 10.60 8.20 6.95 -3.55 -57.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.78 1.70 1.19 0.91 1.79 2.31 -5.26%

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