[ABMB] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -7.64%
YoY- 31.06%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 307,065 270,535 284,978 296,980 276,223 277,558 278,269 6.80%
PBT 174,066 114,362 150,836 137,638 150,277 107,402 131,013 20.91%
Tax -44,091 -29,456 -39,523 -35,227 -39,756 -30,153 -31,022 26.49%
NP 129,975 84,906 111,313 102,411 110,521 77,249 99,991 19.16%
-
NP to SH 129,766 84,934 111,121 102,273 110,736 77,253 99,912 19.09%
-
Tax Rate 25.33% 25.76% 26.20% 25.59% 26.46% 28.07% 23.68% -
Total Cost 177,090 185,629 173,665 194,569 165,702 200,309 178,278 -0.44%
-
Net Worth 3,459,933 3,351,032 3,272,741 3,190,306 3,137,520 2,935,613 2,935,875 11.60%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 85,355 - 56,321 - 50,754 - 78,392 5.85%
Div Payout % 65.78% - 50.68% - 45.83% - 78.46% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,459,933 3,351,032 3,272,741 3,190,306 3,137,520 2,935,613 2,935,875 11.60%
NOSH 1,524,200 1,544,254 1,522,205 1,526,462 1,538,000 1,545,060 1,537,107 -0.56%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 42.33% 31.38% 39.06% 34.48% 40.01% 27.83% 35.93% -
ROE 3.75% 2.53% 3.40% 3.21% 3.53% 2.63% 3.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.15 17.52 18.72 19.46 17.96 17.96 18.10 7.43%
EPS 8.50 5.50 7.30 6.70 7.20 5.00 6.50 19.64%
DPS 5.60 0.00 3.70 0.00 3.30 0.00 5.10 6.45%
NAPS 2.27 2.17 2.15 2.09 2.04 1.90 1.91 12.23%
Adjusted Per Share Value based on latest NOSH - 1,526,462
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.84 17.48 18.41 19.19 17.85 17.93 17.98 6.80%
EPS 8.38 5.49 7.18 6.61 7.15 4.99 6.46 19.00%
DPS 5.51 0.00 3.64 0.00 3.28 0.00 5.06 5.86%
NAPS 2.2355 2.1651 2.1145 2.0613 2.0271 1.8967 1.8969 11.60%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.18 3.17 3.04 3.09 2.95 2.88 2.71 -
P/RPS 15.78 18.09 16.24 15.88 16.43 16.03 14.97 3.58%
P/EPS 37.35 57.64 41.64 46.12 40.97 57.60 41.69 -7.08%
EY 2.68 1.74 2.40 2.17 2.44 1.74 2.40 7.65%
DY 1.76 0.00 1.22 0.00 1.12 0.00 1.88 -4.31%
P/NAPS 1.40 1.46 1.41 1.48 1.45 1.52 1.42 -0.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 25/05/11 21/02/11 22/11/10 20/08/10 31/05/10 11/02/10 -
Price 3.42 3.05 3.10 3.17 3.05 2.78 2.55 -
P/RPS 16.98 17.41 16.56 16.29 16.98 15.48 14.09 13.28%
P/EPS 40.17 55.45 42.47 47.31 42.36 55.60 39.23 1.59%
EY 2.49 1.80 2.35 2.11 2.36 1.80 2.55 -1.57%
DY 1.64 0.00 1.19 0.00 1.08 0.00 2.00 -12.42%
P/NAPS 1.51 1.41 1.44 1.52 1.50 1.46 1.34 8.31%

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