[ABMB] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -88.86%
YoY- -55.08%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 421,472 402,027 360,002 329,276 345,711 370,004 337,784 3.75%
PBT 166,964 131,563 59,732 41,790 76,517 69,604 30,217 32.92%
Tax -42,690 -36,419 -20,088 -17,883 -23,565 -19,993 -15,110 18.87%
NP 124,274 95,144 39,644 23,907 52,952 49,611 15,107 42.03%
-
NP to SH 124,349 95,157 39,562 23,786 52,952 49,611 15,107 42.04%
-
Tax Rate 25.57% 27.68% 33.63% 42.79% 30.80% 28.72% 50.00% -
Total Cost 297,198 306,883 320,358 305,369 292,759 320,393 322,677 -1.36%
-
Net Worth 2,674,502 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 38,426 23,553 - - - - - -
Div Payout % 30.90% 24.75% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,674,502 2,126,563 1,797,211 1,160,865 1,594,427 1,324,509 0 -
NOSH 1,537,070 1,345,926 1,167,020 1,160,865 1,163,815 1,161,850 774,717 12.08%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 29.49% 23.67% 11.01% 7.26% 15.32% 13.41% 4.47% -
ROE 4.65% 4.47% 2.20% 2.05% 3.32% 3.75% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.42 29.87 30.85 28.36 29.70 31.85 43.60 -7.43%
EPS 8.09 7.07 3.39 2.05 4.55 4.27 2.09 25.27%
DPS 2.50 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.58 1.54 1.00 1.37 1.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,160,865
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.23 25.97 23.25 21.27 22.33 23.90 21.82 3.75%
EPS 8.03 6.15 2.56 1.54 3.42 3.20 0.98 41.94%
DPS 2.48 1.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7276 1.3737 1.1609 0.7499 1.0299 0.8556 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.77 3.54 2.01 2.44 2.33 1.17 1.27 -
P/RPS 10.10 11.85 6.52 8.60 7.84 3.67 2.91 23.02%
P/EPS 34.24 50.07 59.29 119.08 51.21 27.40 65.13 -10.15%
EY 2.92 2.00 1.69 0.84 1.95 3.65 1.54 11.24%
DY 0.90 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.24 1.31 2.44 1.70 1.03 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 08/08/08 17/08/07 07/08/06 30/08/05 25/08/04 27/08/03 28/08/02 -
Price 2.78 2.63 2.05 2.48 2.26 1.42 1.05 -
P/RPS 10.14 8.80 6.65 8.74 7.61 4.46 2.41 27.03%
P/EPS 34.36 37.20 60.47 121.04 49.67 33.26 53.85 -7.20%
EY 2.91 2.69 1.65 0.83 2.01 3.01 1.86 7.73%
DY 0.90 0.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.66 1.33 2.48 1.65 1.25 0.00 -

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