[ABMB] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -73.81%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 402,027 360,002 329,276 345,711 370,004 337,784 304,442 4.74%
PBT 131,563 59,732 41,790 76,517 69,604 30,217 64,773 12.52%
Tax -36,419 -20,088 -17,883 -23,565 -19,993 -15,110 -32,455 1.93%
NP 95,144 39,644 23,907 52,952 49,611 15,107 32,318 19.70%
-
NP to SH 95,157 39,562 23,786 52,952 49,611 15,107 32,318 19.70%
-
Tax Rate 27.68% 33.63% 42.79% 30.80% 28.72% 50.00% 50.11% -
Total Cost 306,883 320,358 305,369 292,759 320,393 322,677 272,124 2.02%
-
Net Worth 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 31.91%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 23,553 - - - - - - -
Div Payout % 24.75% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 403,266 31.91%
NOSH 1,345,926 1,167,020 1,160,865 1,163,815 1,161,850 774,717 708,728 11.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 23.67% 11.01% 7.26% 15.32% 13.41% 4.47% 10.62% -
ROE 4.47% 2.20% 2.05% 3.32% 3.75% 0.00% 8.01% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 29.87 30.85 28.36 29.70 31.85 43.60 42.96 -5.87%
EPS 7.07 3.39 2.05 4.55 4.27 2.09 4.56 7.57%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.54 1.00 1.37 1.14 0.00 0.569 18.54%
Adjusted Per Share Value based on latest NOSH - 1,163,815
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.97 23.25 21.27 22.33 23.90 21.82 19.67 4.73%
EPS 6.15 2.56 1.54 3.42 3.20 0.98 2.09 19.69%
DPS 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3737 1.1609 0.7499 1.0299 0.8556 0.00 0.2605 31.91%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.54 2.01 2.44 2.33 1.17 1.27 1.12 -
P/RPS 11.85 6.52 8.60 7.84 3.67 2.91 2.61 28.66%
P/EPS 50.07 59.29 119.08 51.21 27.40 65.13 24.56 12.59%
EY 2.00 1.69 0.84 1.95 3.65 1.54 4.07 -11.16%
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.31 2.44 1.70 1.03 0.00 1.97 2.16%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 07/08/06 30/08/05 25/08/04 27/08/03 28/08/02 23/08/01 -
Price 2.63 2.05 2.48 2.26 1.42 1.05 1.31 -
P/RPS 8.80 6.65 8.74 7.61 4.46 2.41 3.05 19.30%
P/EPS 37.20 60.47 121.04 49.67 33.26 53.85 28.73 4.39%
EY 2.69 1.65 0.83 2.01 3.01 1.86 3.48 -4.19%
DY 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.33 2.48 1.65 1.25 0.00 2.30 -5.28%

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