[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock

[ABMB] ALLIANCE BANK MALAYSIA BERHAD

Announcement Date

18-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- 51.72%

YoY- 475.36%

Quarter Report

Bursa 3rd Qtr (Dec07).pdf

Latest QR

Upcoming QR

ABMB's Result

ABMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	826,414	421,472	1,586,010	1,170,583	766,653	402,027	1,458,827	-31.46%
YoY %	96.08%	-73.43%	35.49%	52.69%	90.70%	-72.44%	-	-
Horiz. %	56.65%	28.89%	108.72%	80.24%	52.55%	27.56%	100.00%	-
PBT	230,026	166,964	502,050	393,710	255,368	131,563	150,812	32.40%
YoY %	37.77%	-66.74%	27.52%	54.17%	94.10%	-12.76%	-	-
Horiz. %	152.52%	110.71%	332.90%	261.06%	169.33%	87.24%	100.00%	-
Tax	-51,182	-42,690	-121,955	-94,119	-57,797	-36,419	-43,449	11.50%
YoY %	-19.89%	65.00%	-29.58%	-62.84%	-58.70%	16.18%	-	-
Horiz. %	117.80%	98.25%	280.69%	216.62%	133.02%	83.82%	100.00%	-
NP	178,844	124,274	380,095	299,591	197,571	95,144	107,363	40.39%
YoY %	43.91%	-67.30%	26.87%	51.64%	107.65%	-11.38%	-	-
Horiz. %	166.58%	115.75%	354.03%	279.04%	184.02%	88.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	178,993	124,349	379,956	299,450	197,375	95,157	107,258	40.56%
YoY %	43.94%	-67.27%	26.88%	51.72%	107.42%	-11.28%	-	-
Horiz. %	166.88%	115.93%	354.24%	279.19%	184.02%	88.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.25%	25.57%	24.29%	23.91%	22.63%	27.68%	28.81%	-
YoY %	-12.98%	5.27%	1.59%	5.66%	-18.24%	-3.92%	-	-
Horiz. %	77.23%	88.75%	84.31%	82.99%	78.55%	96.08%	100.00%	-
Total Cost	647,570	297,198	1,205,915	870,992	569,082	306,883	1,351,464	-38.68%
YoY %	117.89%	-75.35%	38.45%	53.05%	85.44%	-77.29%	-	-
Horiz. %	47.92%	21.99%	89.23%	64.45%	42.11%	22.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,706,423	2,674,502	2,497,152	2,488,011	2,345,909	2,126,563	1,885,854	27.14%
YoY %	1.19%	7.10%	0.37%	6.06%	10.31%	12.76%	-	-
Horiz. %	143.51%	141.82%	132.41%	131.93%	124.40%	112.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	38,443	38,426	93,456	92,559	25,341	23,553	-	-
YoY %	0.04%	-58.88%	0.97%	265.25%	7.59%	0.00%	-	-
Horiz. %	163.22%	163.15%	396.79%	392.98%	107.59%	100.00%	-	-
Div Payout %	21.48%	30.90%	24.60%	30.91%	12.84%	24.75%	-	-
YoY %	-30.49%	25.61%	-20.41%	140.73%	-48.12%	0.00%	-	-
Horiz. %	86.79%	124.85%	99.39%	124.89%	51.88%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	2,706,423	2,674,502	2,497,152	2,488,011	2,345,909	2,126,563	1,885,854	27.14%
YoY %	1.19%	7.10%	0.37%	6.06%	10.31%	12.76%	-	-
Horiz. %	143.51%	141.82%	132.41%	131.93%	124.40%	112.76%	100.00%	-
NOSH	1,537,740	1,537,070	1,495,301	1,480,959	1,448,092	1,345,926	1,178,659	19.34%
YoY %	0.04%	2.79%	0.97%	2.27%	7.59%	14.19%	-	-
Horiz. %	130.47%	130.41%	126.86%	125.65%	122.86%	114.19%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	21.64%	29.49%	23.97%	25.59%	25.77%	23.67%	7.36%	-
YoY %	-26.62%	23.03%	-6.33%	-0.70%	8.87%	221.60%	-	-
Horiz. %	294.02%	400.68%	325.68%	347.69%	350.14%	321.60%	100.00%	-
ROE	6.61%	4.65%	15.22%	12.04%	8.41%	4.47%	5.69%	-
YoY %	42.15%	-69.45%	26.41%	43.16%	88.14%	-21.44%	-	-
Horiz. %	116.17%	81.72%	267.49%	211.60%	147.80%	78.56%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	53.74	27.42	106.07	79.04	52.94	29.87	123.77	-42.57%
YoY %	95.99%	-74.15%	34.20%	49.30%	77.23%	-75.87%	-	-
Horiz. %	43.42%	22.15%	85.70%	63.86%	42.77%	24.13%	100.00%	-
EPS	11.60	8.09	25.41	20.22	13.63	7.07	9.13	17.25%
YoY %	43.39%	-68.16%	25.67%	48.35%	92.79%	-22.56%	-	-
Horiz. %	127.05%	88.61%	278.31%	221.47%	149.29%	77.44%	100.00%	-
DPS	2.50	2.50	6.25	6.25	1.75	1.75	0.00	-
YoY %	0.00%	-60.00%	0.00%	257.14%	0.00%	0.00%	-	-
Horiz. %	142.86%	142.86%	357.14%	357.14%	100.00%	100.00%	-	-
NAPS	1.76	1.74	1.67	1.68	1.62	1.58	1.60	6.54%
YoY %	1.15%	4.19%	-0.60%	3.70%	2.53%	-1.25%	-	-
Horiz. %	110.00%	108.75%	104.38%	105.00%	101.25%	98.75%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,937
RPS	53.38	27.23	102.45	75.61	49.52	25.97	94.23	-31.46%
YoY %	96.03%	-73.42%	35.50%	52.69%	90.68%	-72.44%	-	-
Horiz. %	56.65%	28.90%	108.72%	80.24%	52.55%	27.56%	100.00%	-
EPS	11.56	8.03	24.54	19.34	12.75	6.15	6.93	40.52%
YoY %	43.96%	-67.28%	26.89%	51.69%	107.32%	-11.26%	-	-
Horiz. %	166.81%	115.87%	354.11%	279.08%	183.98%	88.74%	100.00%	-
DPS	2.48	2.48	6.04	5.98	1.64	1.52	0.00	-
YoY %	0.00%	-58.94%	1.00%	264.63%	7.89%	0.00%	-	-
Horiz. %	163.16%	163.16%	397.37%	393.42%	107.89%	100.00%	-	-
NAPS	1.7482	1.7276	1.613	1.6071	1.5153	1.3737	1.2182	27.14%
YoY %	1.19%	7.10%	0.37%	6.06%	10.31%	12.76%	-	-
Horiz. %	143.51%	141.82%	132.41%	131.92%	124.39%	112.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.48	2.77	2.68	3.08	3.10	3.54	2.87	-
P/RPS	4.61	10.10	2.53	3.90	5.86	11.85	2.32	57.85%
YoY %	-54.36%	299.21%	-35.13%	-33.45%	-50.55%	410.78%	-	-
Horiz. %	198.71%	435.34%	109.05%	168.10%	252.59%	510.78%	100.00%	-
P/EPS	21.31	34.24	10.55	15.23	22.74	50.07	31.54	-22.94%
YoY %	-37.76%	224.55%	-30.73%	-33.03%	-54.58%	58.75%	-	-
Horiz. %	67.56%	108.56%	33.45%	48.29%	72.10%	158.75%	100.00%	-
EY	4.69	2.92	9.48	6.56	4.40	2.00	3.17	29.74%
YoY %	60.62%	-69.20%	44.51%	49.09%	120.00%	-36.91%	-	-
Horiz. %	147.95%	92.11%	299.05%	206.94%	138.80%	63.09%	100.00%	-
DY	1.01	0.90	2.33	2.03	0.56	0.49	0.00	-
YoY %	12.22%	-61.37%	14.78%	262.50%	14.29%	0.00%	-	-
Horiz. %	206.12%	183.67%	475.51%	414.29%	114.29%	100.00%	-	-
P/NAPS	1.41	1.59	1.60	1.83	1.91	2.24	1.79	-14.67%
YoY %	-11.32%	-0.62%	-12.57%	-4.19%	-14.73%	25.14%	-	-
Horiz. %	78.77%	88.83%	89.39%	102.23%	106.70%	125.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	08/08/08	26/05/08	18/02/08	28/11/07	17/08/07	28/05/07	-
Price	1.95	2.78	3.12	2.93	2.81	2.63	2.89	-
P/RPS	3.63	10.14	2.94	3.71	5.31	8.80	2.33	34.28%
YoY %	-64.20%	244.90%	-20.75%	-30.13%	-39.66%	277.68%	-	-
Horiz. %	155.79%	435.19%	126.18%	159.23%	227.90%	377.68%	100.00%	-
P/EPS	16.75	34.36	12.28	14.49	20.62	37.20	31.76	-34.64%
YoY %	-51.25%	179.80%	-15.25%	-29.73%	-44.57%	17.13%	-	-
Horiz. %	52.74%	108.19%	38.66%	45.62%	64.92%	117.13%	100.00%	-
EY	5.97	2.91	8.14	6.90	4.85	2.69	3.15	52.96%
YoY %	105.15%	-64.25%	17.97%	42.27%	80.30%	-14.60%	-	-
Horiz. %	189.52%	92.38%	258.41%	219.05%	153.97%	85.40%	100.00%	-
DY	1.28	0.90	2.00	2.13	0.62	0.67	0.00	-
YoY %	42.22%	-55.00%	-6.10%	243.55%	-7.46%	0.00%	-	-
Horiz. %	191.04%	134.33%	298.51%	317.91%	92.54%	100.00%	-	-
P/NAPS	1.11	1.60	1.87	1.74	1.73	1.66	1.81	-27.75%
YoY %	-30.63%	-14.44%	7.47%	0.58%	4.22%	-8.29%	-	-
Horiz. %	61.33%	88.40%	103.31%	96.13%	95.58%	91.71%	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