[ABMB] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 13.98%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 364,177 355,005 319,714 338,974 319,338 313,899 310,183 11.30%
PBT 183,956 178,302 178,594 190,756 166,368 164,093 169,579 5.58%
Tax -46,165 -39,452 -45,828 -48,826 -41,791 -41,553 -43,302 4.36%
NP 137,791 138,850 132,766 141,930 124,577 122,540 126,277 5.99%
-
NP to SH 137,791 138,824 132,742 141,946 124,532 122,510 126,146 6.06%
-
Tax Rate 25.10% 22.13% 25.66% 25.60% 25.12% 25.32% 25.54% -
Total Cost 226,386 216,155 186,948 197,044 194,761 191,359 183,906 14.87%
-
Net Worth 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 3,681,005 3,070,683 21.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 114,825 - 152,577 - 100,233 - 118,221 -1.92%
Div Payout % 83.33% - 114.94% - 80.49% - 93.72% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 3,681,005 3,070,683 21.33%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,518,682 1,514,816 1,535,341 0.55%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 37.84% 39.11% 41.53% 41.87% 39.01% 39.04% 40.71% -
ROE 3.36% 3.50% 3.32% 3.69% 3.27% 3.33% 4.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.79 23.27 20.95 22.21 21.03 20.72 20.20 11.53%
EPS 9.00 9.10 8.70 9.30 8.20 8.00 8.30 5.55%
DPS 7.50 0.00 10.00 0.00 6.60 0.00 7.70 -1.74%
NAPS 2.68 2.60 2.62 2.52 2.51 2.43 2.00 21.56%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.53 22.94 20.66 21.90 20.63 20.28 20.04 11.30%
EPS 8.90 8.97 8.58 9.17 8.05 7.92 8.15 6.05%
DPS 7.42 0.00 9.86 0.00 6.48 0.00 7.64 -1.93%
NAPS 2.651 2.5627 2.5828 2.4851 2.4629 2.3783 1.984 21.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.30 4.40 4.40 4.09 4.16 3.89 3.95 -
P/RPS 22.28 18.91 21.00 18.42 19.78 18.77 19.55 9.11%
P/EPS 58.89 48.35 50.57 43.98 50.73 48.10 48.08 14.49%
EY 1.70 2.07 1.98 2.27 1.97 2.08 2.08 -12.59%
DY 1.42 0.00 2.27 0.00 1.59 0.00 1.95 -19.07%
P/NAPS 1.98 1.69 1.68 1.62 1.66 1.60 1.98 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 21/05/13 19/02/13 20/11/12 15/08/12 23/05/12 21/02/12 -
Price 5.38 4.97 4.04 4.07 4.32 3.82 3.75 -
P/RPS 22.62 21.36 19.28 18.33 20.54 18.43 18.56 14.11%
P/EPS 59.78 54.62 46.44 43.76 52.68 47.23 45.64 19.73%
EY 1.67 1.83 2.15 2.29 1.90 2.12 2.19 -16.54%
DY 1.39 0.00 2.48 0.00 1.53 0.00 2.05 -22.83%
P/NAPS 2.01 1.91 1.54 1.62 1.72 1.57 1.88 4.56%

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