[ABMB] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 78.51%
YoY- -0.74%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 376,597 319,171 336,007 382,065 266,918 336,494 194,494 11.63%
PBT 70,970 18,309 109,358 96,613 87,701 64,072 57,837 3.46%
Tax -18,654 -5,388 -33,264 -32,119 -22,726 -27,791 -31,482 -8.34%
NP 52,316 12,921 76,094 64,494 64,975 36,281 26,355 12.10%
-
NP to SH 52,412 12,835 76,094 64,494 64,975 36,281 26,355 12.13%
-
Tax Rate 26.28% 29.43% 30.42% 33.25% 25.91% 43.37% 54.43% -
Total Cost 324,281 306,250 259,913 317,571 201,943 300,213 168,139 11.56%
-
Net Worth 1,825,060 1,761,895 1,686,962 1,429,326 906,317 507,650 281,972 36.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,825,060 1,761,895 1,686,962 1,429,326 906,317 507,650 281,972 36.49%
NOSH 1,169,910 1,166,818 1,163,422 1,162,054 876,855 708,613 426,456 18.30%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.89% 4.05% 22.65% 16.88% 24.34% 10.78% 13.55% -
ROE 2.87% 0.73% 4.51% 4.51% 7.17% 7.15% 9.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.19 27.35 28.88 32.88 30.44 47.49 45.61 -5.63%
EPS 4.48 1.10 6.55 5.55 7.41 5.12 6.18 -5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.45 1.23 1.0336 0.7164 0.6612 15.37%
Adjusted Per Share Value based on latest NOSH - 1,162,054
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.33 20.62 21.70 24.68 17.24 21.74 12.56 11.64%
EPS 3.39 0.83 4.92 4.17 4.20 2.34 1.70 12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1789 1.1381 1.0897 0.9233 0.5854 0.3279 0.1821 36.50%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.37 2.21 2.50 1.46 0.87 1.04 1.10 -
P/RPS 7.36 8.08 8.66 4.44 2.86 2.19 2.41 20.44%
P/EPS 52.90 200.91 38.22 26.31 11.74 20.31 17.80 19.89%
EY 1.89 0.50 2.62 3.80 8.52 4.92 5.62 -16.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.46 1.72 1.19 0.84 1.45 1.66 -1.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 17/02/06 24/02/05 27/02/04 27/02/03 27/02/02 27/02/01 -
Price 2.82 2.25 2.69 2.10 0.83 1.10 1.29 -
P/RPS 8.76 8.23 9.31 6.39 2.73 2.32 2.83 20.71%
P/EPS 62.95 204.55 41.13 37.84 11.20 21.48 20.87 20.19%
EY 1.59 0.49 2.43 2.64 8.93 4.65 4.79 -16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.49 1.86 1.71 0.80 1.54 1.95 -1.23%

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