[ABMB] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 68.84%
YoY- 42.81%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 276,223 277,558 278,269 250,258 257,023 404,375 409,597 -23.15%
PBT 150,277 107,402 131,013 108,080 62,443 5,673 67,613 70.55%
Tax -39,756 -30,153 -31,022 -30,015 -16,248 -4,830 -18,412 67.29%
NP 110,521 77,249 99,991 78,065 46,195 843 49,201 71.77%
-
NP to SH 110,736 77,253 99,912 78,038 46,221 897 49,231 71.92%
-
Tax Rate 26.46% 28.07% 23.68% 27.77% 26.02% 85.14% 27.23% -
Total Cost 165,702 200,309 178,278 172,193 210,828 403,532 360,396 -40.51%
-
Net Worth 3,137,520 2,935,613 2,935,875 2,830,790 2,788,666 1,596,659 2,784,628 8.30%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 50,754 - 78,392 - 20,029 - 57,692 -8.20%
Div Payout % 45.83% - 78.46% - 43.33% - 117.19% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,137,520 2,935,613 2,935,875 2,830,790 2,788,666 1,596,659 2,784,628 8.30%
NOSH 1,538,000 1,545,060 1,537,107 1,530,156 1,540,700 896,999 1,538,468 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 40.01% 27.83% 35.93% 31.19% 17.97% 0.21% 12.01% -
ROE 3.53% 2.63% 3.40% 2.76% 1.66% 0.06% 1.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.96 17.96 18.10 16.36 16.68 45.08 26.62 -23.13%
EPS 7.20 5.00 6.50 5.10 3.00 0.10 3.20 71.96%
DPS 3.30 0.00 5.10 0.00 1.30 0.00 3.75 -8.19%
NAPS 2.04 1.90 1.91 1.85 1.81 1.78 1.81 8.32%
Adjusted Per Share Value based on latest NOSH - 1,530,156
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.85 17.93 17.98 16.17 16.61 26.13 26.46 -23.13%
EPS 7.15 4.99 6.46 5.04 2.99 0.06 3.18 71.88%
DPS 3.28 0.00 5.06 0.00 1.29 0.00 3.73 -8.23%
NAPS 2.0271 1.8967 1.8969 1.829 1.8018 1.0316 1.7991 8.30%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.95 2.88 2.71 2.54 2.35 1.69 1.82 -
P/RPS 16.43 16.03 14.97 15.53 14.09 3.75 6.84 79.64%
P/EPS 40.97 57.60 41.69 49.80 78.33 1,690.00 56.88 -19.69%
EY 2.44 1.74 2.40 2.01 1.28 0.06 1.76 24.40%
DY 1.12 0.00 1.88 0.00 0.55 0.00 2.06 -33.46%
P/NAPS 1.45 1.52 1.42 1.37 1.30 0.95 1.01 27.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 31/05/10 11/02/10 25/11/09 17/08/09 17/06/09 24/02/09 -
Price 3.05 2.78 2.55 2.81 2.42 2.24 1.77 -
P/RPS 16.98 15.48 14.09 17.18 14.51 4.97 6.65 87.13%
P/EPS 42.36 55.60 39.23 55.10 80.67 2,240.00 55.31 -16.33%
EY 2.36 1.80 2.55 1.81 1.24 0.04 1.81 19.40%
DY 1.08 0.00 2.00 0.00 0.54 0.00 2.12 -36.29%
P/NAPS 1.50 1.46 1.34 1.52 1.34 1.26 0.98 32.91%

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