[ABMB] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -69.89%
YoY- 228.4%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 360,002 329,276 345,711 370,004 337,784 304,442 195 250.04%
PBT 59,732 41,790 76,517 69,604 30,217 64,773 -6,189 -
Tax -20,088 -17,883 -23,565 -19,993 -15,110 -32,455 6,189 -
NP 39,644 23,907 52,952 49,611 15,107 32,318 0 -
-
NP to SH 39,562 23,786 52,952 49,611 15,107 32,318 -6,189 -
-
Tax Rate 33.63% 42.79% 30.80% 28.72% 50.00% 50.11% - -
Total Cost 320,358 305,369 292,759 320,393 322,677 272,124 195 243.31%
-
Net Worth 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 129,263 55.03%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 129,263 55.03%
NOSH 1,167,020 1,160,865 1,163,815 1,161,850 774,717 708,728 320,673 24.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.01% 7.26% 15.32% 13.41% 4.47% 10.62% 0.00% -
ROE 2.20% 2.05% 3.32% 3.75% 0.00% 8.01% -4.79% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.85 28.36 29.70 31.85 43.60 42.96 0.06 182.90%
EPS 3.39 2.05 4.55 4.27 2.09 4.56 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.37 1.14 0.00 0.569 0.4031 25.01%
Adjusted Per Share Value based on latest NOSH - 1,161,850
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.26 21.27 22.34 23.91 21.82 19.67 0.01 263.78%
EPS 2.56 1.54 3.42 3.21 0.98 2.09 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1612 0.75 1.0302 0.8558 0.00 0.2605 0.0835 55.04%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.01 2.44 2.33 1.17 1.27 1.12 1.74 -
P/RPS 6.52 8.60 7.84 3.67 2.91 2.61 2,861.40 -63.70%
P/EPS 59.29 119.08 51.21 27.40 65.13 24.56 -90.16 -
EY 1.69 0.84 1.95 3.65 1.54 4.07 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.44 1.70 1.03 0.00 1.97 4.32 -18.02%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 07/08/06 30/08/05 25/08/04 27/08/03 28/08/02 23/08/01 30/08/00 -
Price 2.05 2.48 2.26 1.42 1.05 1.31 1.95 -
P/RPS 6.65 8.74 7.61 4.46 2.41 3.05 3,206.74 -64.27%
P/EPS 60.47 121.04 49.67 33.26 53.85 28.73 -101.04 -
EY 1.65 0.83 2.01 3.01 1.86 3.48 -0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.48 1.65 1.25 0.00 2.30 4.84 -19.36%

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