[ABMB] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -2.38%
YoY- 0.96%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,346,956 1,348,964 1,343,400 1,357,836 1,456,708 1,333,031 1,304,034 2.18%
PBT 693,276 749,351 722,140 720,238 735,824 714,020 714,290 -1.97%
Tax -170,036 -185,803 -181,426 -182,186 -184,660 -175,897 -181,926 -4.41%
NP 523,240 563,548 540,713 538,052 551,164 538,123 532,364 -1.14%
-
NP to SH 523,240 563,548 540,713 538,052 551,164 538,044 532,293 -1.14%
-
Tax Rate 24.53% 24.80% 25.12% 25.30% 25.10% 24.63% 25.47% -
Total Cost 823,716 785,416 802,686 819,784 905,544 794,908 771,670 4.45%
-
Net Worth 4,076,404 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 1.31%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 448,209 384,247 228,898 459,303 253,239 337,703 -
Div Payout % - 79.53% 71.06% 42.54% 83.33% 47.07% 63.44% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,076,404 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 1.31%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 38.85% 41.78% 40.25% 39.63% 37.84% 40.37% 40.82% -
ROE 12.84% 13.79% 13.71% 13.21% 13.43% 13.57% 13.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 88.55 88.79 88.57 88.98 95.15 87.38 85.47 2.39%
EPS 34.40 37.20 35.60 35.40 36.00 35.30 34.93 -1.01%
DPS 0.00 29.50 25.33 15.00 30.00 16.60 22.13 -
NAPS 2.68 2.69 2.60 2.67 2.68 2.60 2.62 1.52%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.01 87.14 86.78 87.71 94.10 86.11 84.23 2.19%
EPS 33.80 36.40 34.93 34.76 35.60 34.75 34.38 -1.13%
DPS 0.00 28.95 24.82 14.79 29.67 16.36 21.81 -
NAPS 2.6332 2.64 2.5474 2.6319 2.6504 2.5621 2.5822 1.31%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.72 4.41 4.76 5.01 5.30 4.40 4.40 -
P/RPS 5.33 4.97 5.37 5.63 5.57 5.04 5.15 2.32%
P/EPS 13.72 11.89 13.35 14.21 14.72 12.48 12.61 5.80%
EY 7.29 8.41 7.49 7.04 6.79 8.02 7.93 -5.47%
DY 0.00 6.69 5.32 2.99 5.66 3.77 5.03 -
P/NAPS 1.76 1.64 1.83 1.88 1.98 1.69 1.68 3.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 11/08/14 22/05/14 13/02/14 29/11/13 06/08/13 21/05/13 19/02/13 -
Price 4.88 4.71 4.69 4.94 5.38 4.97 4.04 -
P/RPS 5.51 5.30 5.30 5.55 5.65 5.69 4.73 10.74%
P/EPS 14.19 12.70 13.16 14.01 14.94 14.09 11.58 14.55%
EY 7.05 7.87 7.60 7.14 6.69 7.10 8.64 -12.71%
DY 0.00 6.26 5.40 3.04 5.58 3.34 5.48 -
P/NAPS 1.82 1.75 1.80 1.85 2.01 1.91 1.54 11.81%

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