[ABMB] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock

[ABMB] ALLIANCE BANK MALAYSIA BERHAD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- 3.71%

YoY- 54027.59%

Quarter Report

Bursa 2nd Qtr (Sep07).pdf

Latest QR

Upcoming QR

ABMB's Result

ABMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	1,685,888	1,586,010	1,560,777	1,533,306	1,608,108	1,458,827	1,447,401	10.71%
YoY %	6.30%	1.62%	1.79%	-4.65%	10.23%	0.79%	-	-
Horiz. %	116.48%	109.58%	107.83%	105.94%	111.10%	100.79%	100.00%	-
PBT	667,856	502,050	524,946	510,736	526,252	150,812	112,749	227.73%
YoY %	33.03%	-4.36%	2.78%	-2.95%	248.95%	33.76%	-	-
Horiz. %	592.34%	445.28%	465.59%	452.98%	466.75%	133.76%	100.00%	-
Tax	-170,760	-121,955	-125,492	-115,594	-145,676	-43,449	-43,201	150.20%
YoY %	-40.02%	2.82%	-8.56%	20.65%	-235.28%	-0.57%	-	-
Horiz. %	395.27%	282.30%	290.48%	267.57%	337.21%	100.57%	100.00%	-
NP	497,096	380,095	399,454	395,142	380,576	107,363	69,548	271.49%
YoY %	30.78%	-4.85%	1.09%	3.83%	254.48%	54.37%	-	-
Horiz. %	714.75%	546.52%	574.36%	568.16%	547.21%	154.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	497,396	379,956	399,266	394,750	380,628	107,258	69,394	272.19%
YoY %	30.91%	-4.84%	1.14%	3.71%	254.87%	54.56%	-	-
Horiz. %	716.77%	547.53%	575.36%	568.85%	548.50%	154.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.57%	24.29%	23.91%	22.63%	27.68%	28.81%	38.32%	-
YoY %	5.27%	1.59%	5.66%	-18.24%	-3.92%	-24.82%	-	-
Horiz. %	66.73%	63.39%	62.40%	59.06%	72.23%	75.18%	100.00%	-
Total Cost	1,188,792	1,205,915	1,161,322	1,138,164	1,227,532	1,351,464	1,377,853	-9.37%
YoY %	-1.42%	3.84%	2.03%	-7.28%	-9.17%	-1.92%	-	-
Horiz. %	86.28%	87.52%	84.28%	82.60%	89.09%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,674,502	2,497,152	2,488,011	2,345,909	2,126,563	1,885,854	1,824,533	29.07%
YoY %	7.10%	0.37%	6.06%	10.31%	12.76%	3.36%	-	-
Horiz. %	146.59%	136.87%	136.36%	128.58%	116.55%	103.36%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	153,707	93,456	123,413	50,683	94,214	-	-	-
YoY %	64.47%	-24.27%	143.50%	-46.20%	0.00%	-	-	-
Horiz. %	163.15%	99.20%	130.99%	53.80%	100.00%	-	-	-
Div Payout %	30.90%	24.60%	30.91%	12.84%	24.75%	-	-	-
YoY %	25.61%	-20.41%	140.73%	-48.12%	0.00%	-	-	-
Horiz. %	124.85%	99.39%	124.89%	51.88%	100.00%	-	-	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	2,674,502	2,497,152	2,488,011	2,345,909	2,126,563	1,885,854	1,824,533	29.07%
YoY %	7.10%	0.37%	6.06%	10.31%	12.76%	3.36%	-	-
Horiz. %	146.59%	136.87%	136.36%	128.58%	116.55%	103.36%	100.00%	-
NOSH	1,537,070	1,495,301	1,480,959	1,448,092	1,345,926	1,178,659	1,169,573	20.00%
YoY %	2.79%	0.97%	2.27%	7.59%	14.19%	0.78%	-	-
Horiz. %	131.42%	127.85%	126.62%	123.81%	115.08%	100.78%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	29.49%	23.97%	25.59%	25.77%	23.67%	7.36%	4.81%	-
YoY %	23.03%	-6.33%	-0.70%	8.87%	221.60%	53.01%	-	-
Horiz. %	613.10%	498.34%	532.02%	535.76%	492.10%	153.01%	100.00%	-
ROE	18.60%	15.22%	16.05%	16.83%	17.90%	5.69%	3.80%	-
YoY %	22.21%	-5.17%	-4.63%	-5.98%	214.59%	49.74%	-	-
Horiz. %	489.47%	400.53%	422.37%	442.89%	471.05%	149.74%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	109.68	106.07	105.39	105.88	119.48	123.77	123.75	-7.73%
YoY %	3.40%	0.65%	-0.46%	-11.38%	-3.47%	0.02%	-	-
Horiz. %	88.63%	85.71%	85.16%	85.56%	96.55%	100.02%	100.00%	-
EPS	32.36	25.41	26.96	27.26	28.28	9.13	5.93	210.27%
YoY %	27.35%	-5.75%	-1.10%	-3.61%	209.75%	53.96%	-	-
Horiz. %	545.70%	428.50%	454.64%	459.70%	476.90%	153.96%	100.00%	-
DPS	10.00	6.25	8.33	3.50	7.00	0.00	0.00	-
YoY %	60.00%	-24.97%	138.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	142.86%	89.29%	119.00%	50.00%	100.00%	-	-	-
NAPS	1.74	1.67	1.68	1.62	1.58	1.60	1.56	7.55%
YoY %	4.19%	-0.60%	3.70%	2.53%	-1.25%	2.56%	-	-
Horiz. %	111.54%	107.05%	107.69%	103.85%	101.28%	102.56%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,447,847
RPS	108.93	102.47	100.84	99.07	103.90	94.25	93.52	10.71%
YoY %	6.30%	1.62%	1.79%	-4.65%	10.24%	0.78%	-	-
Horiz. %	116.48%	109.57%	107.83%	105.93%	111.10%	100.78%	100.00%	-
EPS	32.14	24.55	25.80	25.50	24.59	6.93	4.48	272.42%
YoY %	30.92%	-4.84%	1.18%	3.70%	254.83%	54.69%	-	-
Horiz. %	717.41%	547.99%	575.89%	569.20%	548.88%	154.69%	100.00%	-
DPS	9.93	6.04	7.97	3.27	6.09	0.00	0.00	-
YoY %	64.40%	-24.22%	143.73%	-46.31%	0.00%	0.00%	-	-
Horiz. %	163.05%	99.18%	130.87%	53.69%	100.00%	-	-	-
NAPS	1.728	1.6134	1.6075	1.5157	1.374	1.2184	1.1788	29.07%
YoY %	7.10%	0.37%	6.06%	10.31%	12.77%	3.36%	-	-
Horiz. %	146.59%	136.87%	136.37%	128.58%	116.56%	103.36%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.77	2.68	3.08	3.10	3.54	2.87	2.37	-
P/RPS	2.53	2.53	2.92	2.93	2.96	2.32	1.92	20.21%
YoY %	0.00%	-13.36%	-0.34%	-1.01%	27.59%	20.83%	-	-
Horiz. %	131.77%	131.77%	152.08%	152.60%	154.17%	120.83%	100.00%	-
P/EPS	8.56	10.55	11.42	11.37	12.52	31.54	39.94	-64.22%
YoY %	-18.86%	-7.62%	0.44%	-9.19%	-60.30%	-21.03%	-	-
Horiz. %	21.43%	26.41%	28.59%	28.47%	31.35%	78.97%	100.00%	-
EY	11.68	9.48	8.75	8.79	7.99	3.17	2.50	179.73%
YoY %	23.21%	8.34%	-0.46%	10.01%	152.05%	26.80%	-	-
Horiz. %	467.20%	379.20%	350.00%	351.60%	319.60%	126.80%	100.00%	-
DY	3.61	2.33	2.71	1.13	1.98	0.00	0.00	-
YoY %	54.94%	-14.02%	139.82%	-42.93%	0.00%	0.00%	-	-
Horiz. %	182.32%	117.68%	136.87%	57.07%	100.00%	-	-	-
P/NAPS	1.59	1.60	1.83	1.91	2.24	1.79	1.52	3.04%
YoY %	-0.62%	-12.57%	-4.19%	-14.73%	25.14%	17.76%	-	-
Horiz. %	104.61%	105.26%	120.39%	125.66%	147.37%	117.76%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	08/08/08	26/05/08	18/02/08	28/11/07	17/08/07	28/05/07	28/02/07	-
Price	2.78	3.12	2.93	2.81	2.63	2.89	2.82	-
P/RPS	2.53	2.94	2.78	2.65	2.20	2.33	2.28	7.18%
YoY %	-13.95%	5.76%	4.91%	20.45%	-5.58%	2.19%	-	-
Horiz. %	110.96%	128.95%	121.93%	116.23%	96.49%	102.19%	100.00%	-
P/EPS	8.59	12.28	10.87	10.31	9.30	31.76	47.53	-68.06%
YoY %	-30.05%	12.97%	5.43%	10.86%	-70.72%	-33.18%	-	-
Horiz. %	18.07%	25.84%	22.87%	21.69%	19.57%	66.82%	100.00%	-
EY	11.64	8.14	9.20	9.70	10.75	3.15	2.10	213.52%
YoY %	43.00%	-11.52%	-5.15%	-9.77%	241.27%	50.00%	-	-
Horiz. %	554.29%	387.62%	438.10%	461.90%	511.90%	150.00%	100.00%	-
DY	3.60	2.00	2.84	1.25	2.66	0.00	0.00	-
YoY %	80.00%	-29.58%	127.20%	-53.01%	0.00%	0.00%	-	-
Horiz. %	135.34%	75.19%	106.77%	46.99%	100.00%	-	-	-
P/NAPS	1.60	1.87	1.74	1.73	1.66	1.81	1.81	-7.89%
YoY %	-14.44%	7.47%	0.58%	4.22%	-8.29%	0.00%	-	-
Horiz. %	88.40%	103.31%	96.13%	95.58%	91.71%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos