[ABMB] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 19.85%
YoY- 213.63%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,283,254 1,383,401 1,429,744 1,426,854 1,203,926 583,336 93,409 54.72%
PBT -283,119 297,418 277,038 209,531 143,342 15,572 19,938 -
Tax 81,695 -83,929 -74,886 -44,760 -90,806 -15,572 -4,850 -
NP -201,424 213,489 202,152 164,771 52,536 0 15,088 -
-
NP to SH -201,810 213,489 202,152 164,771 52,536 -13,775 15,088 -
-
Tax Rate - 28.22% 27.03% 21.36% 63.35% 100.00% 24.33% -
Total Cost 1,484,678 1,169,912 1,227,592 1,262,083 1,151,390 583,336 78,321 63.25%
-
Net Worth 1,736,125 1,952,931 1,534,448 1,127,401 475,663 248,291 135,539 52.93%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 34,873 23,249 19,778 - - - -
Div Payout % - 16.34% 11.50% 12.00% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,736,125 1,952,931 1,534,448 1,127,401 475,663 248,291 135,539 52.93%
NOSH 1,165,184 1,162,459 1,162,461 988,948 709,945 496,582 320,879 23.96%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -15.70% 15.43% 14.14% 11.55% 4.36% 0.00% 16.15% -
ROE -11.62% 10.93% 13.17% 14.62% 11.04% -5.55% 11.13% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 110.13 119.01 122.99 144.28 169.58 117.47 29.11 24.81%
EPS -17.30 18.36 17.39 16.66 7.40 -2.78 4.70 -
DPS 0.00 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.49 1.68 1.32 1.14 0.67 0.50 0.4224 23.36%
Adjusted Per Share Value based on latest NOSH - 988,361
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 82.91 89.38 92.38 92.19 77.79 37.69 6.04 54.70%
EPS -13.04 13.79 13.06 10.65 3.39 -0.89 0.97 -
DPS 0.00 2.25 1.50 1.28 0.00 0.00 0.00 -
NAPS 1.1217 1.2618 0.9914 0.7284 0.3073 0.1604 0.0876 52.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.16 2.75 2.03 0.81 1.41 1.02 3.12 -
P/RPS 1.96 2.31 1.65 0.56 0.83 0.87 10.72 -24.65%
P/EPS -12.47 14.97 11.67 4.86 19.05 -36.77 66.35 -
EY -8.02 6.68 8.57 20.57 5.25 -2.72 1.51 -
DY 0.00 1.09 0.99 2.47 0.00 0.00 0.00 -
P/NAPS 1.45 1.64 1.54 0.71 2.10 2.04 7.39 -23.76%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 26/05/04 29/05/03 29/05/02 31/05/01 30/05/00 -
Price 2.16 2.41 2.27 1.02 1.40 1.18 2.38 -
P/RPS 1.96 2.03 1.85 0.71 0.83 1.00 8.18 -21.18%
P/EPS -12.47 13.12 13.05 6.12 18.92 -42.54 50.62 -
EY -8.02 7.62 7.66 16.33 5.29 -2.35 1.98 -
DY 0.00 1.24 0.88 1.96 0.00 0.00 0.00 -
P/NAPS 1.45 1.43 1.72 0.89 2.09 2.36 5.63 -20.22%

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