[ABMB] YoY TTM 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- 20.94%
YoY- 464.12%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,314,561 1,380,840 1,405,451 1,363,089 1,357,749 887,583 92,337 55.64%
PBT -265,176 268,499 283,951 248,918 108,759 86,853 20,208 -
Tax 79,490 -79,873 -78,458 -49,643 -73,434 -28,180 7,588 47.89%
NP -185,686 188,626 205,493 199,275 35,325 58,673 27,796 -
-
NP to SH -186,033 188,505 205,493 199,275 35,325 24,732 15,256 -
-
Tax Rate - 29.75% 27.63% 19.94% 67.52% 32.45% -37.55% -
Total Cost 1,500,247 1,192,214 1,199,958 1,163,814 1,322,424 828,910 64,541 68.89%
-
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 - 11,624 23,229 19,767 - - - -
Div Payout % - 6.17% 11.30% 9.92% - - - -
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 -14.13% 13.66% 14.62% 14.62% 2.60% 6.61% 30.10% -
ROE -10.35% 16.24% 12.89% 15.05% 0.00% 6.13% 11.80% -
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 112.64 118.95 120.76 117.32 175.26 125.24 28.79 25.51%
EPS -15.94 16.24 17.66 17.15 4.56 3.49 4.76 -
DPS 0.00 1.00 2.00 1.70 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 84.91 89.20 90.79 88.05 87.70 57.33 5.96 55.66%
EPS -12.02 12.18 13.27 12.87 2.28 1.60 0.99 -
DPS 0.00 0.75 1.50 1.28 0.00 0.00 0.00 -
NAPS 1.1609 0.7499 1.0299 0.8556 0.00 0.2605 0.0835 55.03%
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 1.78 2.05 1.93 1.00 0.72 0.89 6.04 -18.41%
P/EPS -12.61 15.03 13.20 6.82 27.85 32.10 36.57 -
EY -7.93 6.66 7.58 14.66 3.59 3.12 2.73 -
DY 0.00 0.41 0.86 1.45 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 1.82 2.08 1.87 1.21 0.60 1.05 6.77 -19.65%
P/EPS -12.86 15.27 12.80 8.28 23.03 37.54 40.99 -
EY -7.78 6.55 7.81 12.08 4.34 2.66 2.44 -
DY 0.00 0.40 0.88 1.20 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