[ABMB] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -69.79%
YoY- -165.98%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,651,415 1,543,859 1,398,122 1,332,869 1,357,072 1,480,813 1,328,162 3.69%
PBT 405,979 459,956 63,993 -212,534 305,842 288,227 151,712 17.81%
Tax -97,430 -105,167 -23,343 58,945 -72,576 -70,772 -66,953 6.44%
NP 308,549 354,789 40,650 -153,589 233,266 217,455 84,759 24.00%
-
NP to SH 308,730 354,658 40,459 -153,899 233,266 217,455 84,759 24.01%
-
Tax Rate 24.00% 22.86% 36.48% - 23.73% 24.55% 44.13% -
Total Cost 1,342,866 1,189,070 1,357,472 1,486,458 1,123,806 1,263,358 1,243,403 1.28%
-
Net Worth 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 906,317 20.55%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 96,119 93,255 - 11,624 23,229 19,767 - -
Div Payout % 31.13% 26.29% - 0.00% 9.96% 9.09% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 906,317 20.55%
NOSH 1,538,468 1,548,937 1,169,910 1,166,818 1,163,422 1,162,054 876,855 9.81%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 18.68% 22.98% 2.91% -11.52% 17.19% 14.68% 6.38% -
ROE 11.09% 13.63% 2.22% -8.73% 13.83% 15.21% 9.35% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 107.34 99.67 119.51 114.23 116.64 127.43 151.47 -5.57%
EPS 20.07 22.90 3.46 -13.19 20.05 18.71 9.67 12.92%
DPS 6.25 6.02 0.00 1.00 2.00 1.70 0.00 -
NAPS 1.81 1.68 1.56 1.51 1.45 1.23 1.0336 9.77%
Adjusted Per Share Value based on latest NOSH - 1,166,818
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 106.70 99.75 90.33 86.12 87.68 95.68 85.81 3.69%
EPS 19.95 22.91 2.61 -9.94 15.07 14.05 5.48 24.00%
DPS 6.21 6.03 0.00 0.75 1.50 1.28 0.00 -
NAPS 1.7991 1.6813 1.1792 1.1384 1.0899 0.9235 0.5856 20.55%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.82 3.08 2.37 2.21 2.50 1.46 0.87 -
P/RPS 1.70 3.09 1.98 1.93 2.14 1.15 0.57 19.95%
P/EPS 9.07 13.45 68.53 -16.76 12.47 7.80 9.00 0.12%
EY 11.03 7.43 1.46 -5.97 8.02 12.82 11.11 -0.12%
DY 3.43 1.95 0.00 0.45 0.80 1.17 0.00 -
P/NAPS 1.01 1.83 1.52 1.46 1.72 1.19 0.84 3.11%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 18/02/08 28/02/07 17/02/06 24/02/05 27/02/04 27/02/03 -
Price 1.77 2.93 2.82 2.25 2.69 2.10 0.83 -
P/RPS 1.65 2.94 2.36 1.97 2.31 1.65 0.55 20.07%
P/EPS 8.82 12.80 81.54 -17.06 13.42 11.22 8.59 0.44%
EY 11.34 7.81 1.23 -5.86 7.45 8.91 11.65 -0.44%
DY 3.53 2.05 0.00 0.44 0.74 0.81 0.00 -
P/NAPS 0.98 1.74 1.81 1.49 1.86 1.71 0.80 3.43%

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