[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 80.41%
YoY- -1.78%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 573,203 276,223 1,064,519 786,961 508,692 257,023 1,640,386 -50.35%
PBT 287,915 150,277 408,938 301,536 170,523 62,443 303,312 -3.41%
Tax -74,983 -39,756 -107,438 -77,285 -46,263 -16,248 -74,424 0.49%
NP 212,932 110,521 301,500 224,251 124,260 46,195 228,888 -4.69%
-
NP to SH 213,009 110,736 301,424 224,171 124,259 46,221 229,121 -4.74%
-
Tax Rate 26.04% 26.46% 26.27% 25.63% 27.13% 26.02% 24.54% -
Total Cost 360,271 165,702 763,019 562,710 384,432 210,828 1,411,498 -59.72%
-
Net Worth 3,202,797 3,137,520 2,907,134 2,932,647 2,838,014 2,788,666 2,737,150 11.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 50,570 50,754 97,924 98,266 19,942 20,029 96,107 -34.79%
Div Payout % 23.74% 45.83% 32.49% 43.84% 16.05% 43.33% 41.95% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,202,797 3,137,520 2,907,134 2,932,647 2,838,014 2,788,666 2,737,150 11.03%
NOSH 1,532,438 1,538,000 1,530,071 1,535,417 1,534,061 1,540,700 1,537,724 -0.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 37.15% 40.01% 28.32% 28.50% 24.43% 17.97% 13.95% -
ROE 6.65% 3.53% 10.37% 7.64% 4.38% 1.66% 8.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.40 17.96 69.57 51.25 33.16 16.68 106.68 -50.24%
EPS 13.90 7.20 19.70 14.60 8.10 3.00 14.90 -4.52%
DPS 3.30 3.30 6.40 6.40 1.30 1.30 6.25 -34.64%
NAPS 2.09 2.04 1.90 1.91 1.85 1.81 1.78 11.28%
Adjusted Per Share Value based on latest NOSH - 1,537,107
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.03 17.85 68.78 50.85 32.87 16.61 105.99 -50.36%
EPS 13.76 7.15 19.47 14.48 8.03 2.99 14.80 -4.73%
DPS 3.27 3.28 6.33 6.35 1.29 1.29 6.21 -34.76%
NAPS 2.0693 2.0271 1.8783 1.8948 1.8336 1.8018 1.7685 11.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.09 2.95 2.88 2.71 2.54 2.35 1.69 -
P/RPS 8.26 16.43 4.14 5.29 7.66 14.09 1.58 200.91%
P/EPS 22.23 40.97 14.62 18.56 31.36 78.33 11.34 56.56%
EY 4.50 2.44 6.84 5.39 3.19 1.28 8.82 -36.12%
DY 1.07 1.12 2.22 2.36 0.51 0.55 3.70 -56.23%
P/NAPS 1.48 1.45 1.52 1.42 1.37 1.30 0.95 34.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 20/08/10 31/05/10 11/02/10 25/11/09 17/08/09 17/06/09 -
Price 3.17 3.05 2.78 2.55 2.81 2.42 2.24 -
P/RPS 8.47 16.98 4.00 4.98 8.47 14.51 2.10 153.16%
P/EPS 22.81 42.36 14.11 17.47 34.69 80.67 15.03 32.02%
EY 4.38 2.36 7.09 5.73 2.88 1.24 6.65 -24.27%
DY 1.04 1.08 2.30 2.51 0.46 0.54 2.79 -48.17%
P/NAPS 1.52 1.50 1.46 1.34 1.52 1.34 1.26 13.30%

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