[ABMB] YoY Quarter Result on 31-Dec-2002 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 271.97%
YoY- 79.09%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 319,171 336,007 382,065 266,918 336,494 194,494 110 -8.12%
PBT 18,309 109,358 96,613 87,701 64,072 57,837 -6,631 -
Tax -5,388 -33,264 -32,119 -22,726 -27,791 -31,482 6,631 -
NP 12,921 76,094 64,494 64,975 36,281 26,355 0 -100.00%
-
NP to SH 12,835 76,094 64,494 64,975 36,281 26,355 -6,351 -
-
Tax Rate 29.43% 30.42% 33.25% 25.91% 43.37% 54.43% - -
Total Cost 306,250 259,913 317,571 201,943 300,213 168,139 110 -8.08%
-
Net Worth 1,761,895 1,686,962 1,429,326 906,317 507,650 281,972 126,474 -2.76%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,761,895 1,686,962 1,429,326 906,317 507,650 281,972 126,474 -2.76%
NOSH 1,166,818 1,163,422 1,162,054 876,855 708,613 426,456 320,757 -1.36%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.05% 22.65% 16.88% 24.34% 10.78% 13.55% 0.00% -
ROE 0.73% 4.51% 4.51% 7.17% 7.15% 9.35% -5.02% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 27.35 28.88 32.88 30.44 47.49 45.61 0.03 -6.98%
EPS 1.10 6.55 5.55 7.41 5.12 6.18 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.45 1.23 1.0336 0.7164 0.6612 0.3943 -1.41%
Adjusted Per Share Value based on latest NOSH - 876,855
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.62 21.71 24.69 17.25 21.74 12.57 0.01 -7.79%
EPS 0.83 4.92 4.17 4.20 2.34 1.70 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1384 1.0899 0.9235 0.5856 0.328 0.1822 0.0817 -2.76%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.21 2.50 1.46 0.87 1.04 1.10 0.00 -
P/RPS 8.08 8.66 4.44 2.86 2.19 2.41 0.00 -100.00%
P/EPS 200.91 38.22 26.31 11.74 20.31 17.80 0.00 -100.00%
EY 0.50 2.62 3.80 8.52 4.92 5.62 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.72 1.19 0.84 1.45 1.66 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/06 24/02/05 27/02/04 27/02/03 27/02/02 27/02/01 29/02/00 -
Price 2.25 2.69 2.10 0.83 1.10 1.29 3.22 -
P/RPS 8.23 9.31 6.39 2.73 2.32 2.83 9,389.45 7.77%
P/EPS 204.55 41.13 37.84 11.20 21.48 20.87 -162.63 -
EY 0.49 2.43 2.64 8.93 4.65 4.79 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.86 1.71 0.80 1.54 1.95 8.17 1.82%

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