[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 14320.22%
YoY- 127.36%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 766,653 402,027 1,458,827 1,085,551 708,954 360,002 1,283,254 -29.04%
PBT 255,368 131,563 150,812 84,562 13,592 59,732 -283,119 -
Tax -57,797 -36,419 -43,449 -32,401 -13,747 -20,088 81,695 -
NP 197,571 95,144 107,363 52,161 -155 39,644 -201,424 -
-
NP to SH 197,375 95,157 107,258 52,046 -366 39,562 -201,810 -
-
Tax Rate 22.63% 27.68% 28.81% 38.32% 101.14% 33.63% - -
Total Cost 569,082 306,883 1,351,464 1,033,390 709,109 320,358 1,484,678 -47.20%
-
Net Worth 2,345,909 2,126,563 1,885,854 1,824,533 1,854,400 1,797,211 1,736,125 22.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 25,341 23,553 - - - - - -
Div Payout % 12.84% 24.75% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,345,909 2,126,563 1,885,854 1,824,533 1,854,400 1,797,211 1,736,125 22.20%
NOSH 1,448,092 1,345,926 1,178,659 1,169,573 1,220,000 1,167,020 1,165,184 15.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.77% 23.67% 7.36% 4.81% -0.02% 11.01% -15.70% -
ROE 8.41% 4.47% 5.69% 2.85% -0.02% 2.20% -11.62% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 52.94 29.87 123.77 92.82 58.11 30.85 110.13 -38.60%
EPS 13.63 7.07 9.13 4.45 -0.03 3.39 -17.30 -
DPS 1.75 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.58 1.60 1.56 1.52 1.54 1.49 5.72%
Adjusted Per Share Value based on latest NOSH - 1,169,910
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.52 25.97 94.23 70.12 45.79 23.25 82.89 -29.04%
EPS 12.75 6.15 6.93 3.36 -0.02 2.56 -13.04 -
DPS 1.64 1.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5153 1.3737 1.2182 1.1786 1.1979 1.1609 1.1215 22.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.10 3.54 2.87 2.37 2.24 2.01 2.16 -
P/RPS 5.86 11.85 2.32 2.55 3.85 6.52 1.96 107.39%
P/EPS 22.74 50.07 31.54 53.26 -7,466.67 59.29 -12.47 -
EY 4.40 2.00 3.17 1.88 -0.01 1.69 -8.02 -
DY 0.56 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.24 1.79 1.52 1.47 1.31 1.45 20.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 17/08/07 28/05/07 28/02/07 17/11/06 07/08/06 30/05/06 -
Price 2.81 2.63 2.89 2.82 2.54 2.05 2.16 -
P/RPS 5.31 8.80 2.33 3.04 4.37 6.65 1.96 94.22%
P/EPS 20.62 37.20 31.76 63.37 -8,466.67 60.47 -12.47 -
EY 4.85 2.69 3.15 1.58 -0.01 1.65 -8.02 -
DY 0.62 0.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.66 1.81 1.81 1.67 1.33 1.45 12.47%

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