[ABMB] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -0.61%
YoY- 22.76%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,533,306 1,417,908 1,303,024 1,399,326 1,452,554 1,382,960 1,233,902 3.68%
PBT 510,736 27,184 -561,716 287,706 255,588 116,020 146,538 23.12%
Tax -115,594 -27,494 156,050 -77,198 -84,108 -50,870 -88,446 4.56%
NP 395,142 -310 -405,666 210,508 171,480 65,150 58,092 37.62%
-
NP to SH 394,750 -732 -406,114 210,508 171,480 65,150 58,092 37.60%
-
Tax Rate 22.63% 101.14% - 26.83% 32.91% 43.85% 60.36% -
Total Cost 1,138,164 1,418,218 1,708,690 1,188,818 1,281,074 1,317,810 1,175,810 -0.54%
-
Net Worth 2,345,909 1,854,400 1,476,938 1,616,608 1,361,137 870,406 467,782 30.81%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 50,683 - - - - - - -
Div Payout % 12.84% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,345,909 1,854,400 1,476,938 1,616,608 1,361,137 870,406 467,782 30.81%
NOSH 1,448,092 1,220,000 1,162,943 1,163,027 1,163,365 893,091 708,439 12.64%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 25.77% -0.02% -31.13% 15.04% 11.81% 4.71% 4.71% -
ROE 16.83% -0.04% -27.50% 13.02% 12.60% 7.49% 12.42% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 105.88 116.22 112.05 120.32 124.86 154.85 174.17 -7.95%
EPS 27.26 -0.06 -34.92 18.10 14.74 8.54 8.20 22.15%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.52 1.27 1.39 1.17 0.9746 0.6603 16.12%
Adjusted Per Share Value based on latest NOSH - 1,162,227
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 99.04 91.59 84.17 90.39 93.83 89.33 79.70 3.68%
EPS 25.50 -0.05 -26.23 13.60 11.08 4.21 3.75 37.62%
DPS 3.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5153 1.1979 0.954 1.0442 0.8792 0.5622 0.3022 30.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.10 2.24 2.40 2.30 1.28 0.83 1.01 -
P/RPS 2.93 1.93 2.14 1.91 1.03 0.54 0.58 30.97%
P/EPS 11.37 -3,733.33 -6.87 12.71 8.68 11.38 12.32 -1.32%
EY 8.79 -0.03 -14.55 7.87 11.52 8.79 8.12 1.32%
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.47 1.89 1.65 1.09 0.85 1.53 3.76%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 17/11/06 30/11/05 30/11/04 27/11/03 27/11/02 28/11/01 -
Price 2.81 2.54 2.26 2.36 1.39 0.89 1.18 -
P/RPS 2.65 2.19 2.02 1.96 1.11 0.57 0.68 25.43%
P/EPS 10.31 -4,233.33 -6.47 13.04 9.43 12.20 14.39 -5.40%
EY 9.70 -0.02 -15.45 7.67 10.60 8.20 6.95 5.71%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.67 1.78 1.70 1.19 0.91 1.79 -0.56%

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