[ABMB] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 16.81%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,447,401 1,294,244 1,362,394 1,477,789 1,204,126 1,271,260 428,014 22.50%
PBT 112,749 -350,066 329,870 299,209 194,281 183,121 74,342 7.18%
Tax -43,201 96,849 -93,649 -98,897 -64,214 -96,018 -52,434 -3.17%
NP 69,548 -253,217 236,221 200,312 130,066 87,102 21,908 21.22%
-
NP to SH 69,394 -253,630 236,221 200,312 137,480 87,102 21,908 21.17%
-
Tax Rate 38.32% - 28.39% 33.05% 33.05% 52.43% 70.53% -
Total Cost 1,377,853 1,547,461 1,126,173 1,277,477 1,074,060 1,184,157 406,106 22.57%
-
Net Worth 1,824,533 1,757,874 1,685,565 1,430,246 958,403 508,146 282,186 36.47%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 30,998 - - - - -
Div Payout % - - 13.12% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,824,533 1,757,874 1,685,565 1,430,246 958,403 508,146 282,186 36.47%
NOSH 1,169,573 1,164,155 1,162,458 1,162,801 927,248 709,305 426,779 18.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.81% -19.56% 17.34% 13.55% 10.80% 6.85% 5.12% -
ROE 3.80% -14.43% 14.01% 14.01% 14.34% 17.14% 7.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 123.75 111.17 117.20 127.09 129.86 179.23 100.29 3.56%
EPS 5.93 -21.79 20.32 17.23 14.83 12.28 5.13 2.44%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.45 1.23 1.0336 0.7164 0.6612 15.37%
Adjusted Per Share Value based on latest NOSH - 1,162,054
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 93.52 83.62 88.02 95.48 77.80 82.14 27.65 22.50%
EPS 4.48 -16.39 15.26 12.94 8.88 5.63 1.42 21.09%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.1788 1.1358 1.089 0.9241 0.6192 0.3283 0.1823 36.47%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.37 2.21 2.50 1.46 0.87 1.04 1.10 -
P/RPS 1.92 1.99 2.13 1.15 0.67 0.58 1.10 9.72%
P/EPS 39.94 -10.14 12.30 8.48 5.87 8.47 21.43 10.92%
EY 2.50 -9.86 8.13 11.80 17.04 11.81 4.67 -9.88%
DY 0.00 0.00 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.46 1.72 1.19 0.84 1.45 1.66 -1.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 17/02/06 24/02/05 27/02/04 27/02/03 27/02/02 27/02/01 -
Price 2.82 2.25 2.69 2.10 0.83 1.10 1.29 -
P/RPS 2.28 2.02 2.30 1.65 0.64 0.61 1.29 9.95%
P/EPS 47.53 -10.33 13.24 12.19 5.60 8.96 25.13 11.20%
EY 2.10 -9.68 7.55 8.20 17.86 11.16 3.98 -10.10%
DY 0.00 0.00 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.49 1.86 1.71 0.80 1.54 1.95 -1.23%

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