[ABMB] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 1.56%
YoY- 13.52%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 338,974 319,338 313,899 310,183 313,171 307,065 270,535 16.17%
PBT 190,756 166,368 164,093 169,579 166,905 174,066 114,362 40.51%
Tax -48,826 -41,791 -41,553 -43,302 -42,578 -44,091 -29,456 39.93%
NP 141,930 124,577 122,540 126,277 124,327 129,975 84,906 40.71%
-
NP to SH 141,946 124,532 122,510 126,146 124,213 129,766 84,934 40.69%
-
Tax Rate 25.60% 25.12% 25.32% 25.54% 25.51% 25.33% 25.76% -
Total Cost 197,044 194,761 191,359 183,906 188,844 177,090 185,629 4.04%
-
Net Worth 3,846,278 3,811,894 3,681,005 3,070,683 3,552,066 3,459,933 3,351,032 9.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 100,233 - 118,221 - 85,355 - -
Div Payout % - 80.49% - 93.72% - 65.78% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,846,278 3,811,894 3,681,005 3,070,683 3,552,066 3,459,933 3,351,032 9.59%
NOSH 1,548,106 1,518,682 1,514,816 1,535,341 1,531,063 1,524,200 1,544,254 0.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 41.87% 39.01% 39.04% 40.71% 39.70% 42.33% 31.38% -
ROE 3.69% 3.27% 3.33% 4.11% 3.50% 3.75% 2.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.21 21.03 20.72 20.20 20.45 20.15 17.52 17.08%
EPS 9.30 8.20 8.00 8.30 8.10 8.50 5.50 41.79%
DPS 0.00 6.60 0.00 7.70 0.00 5.60 0.00 -
NAPS 2.52 2.51 2.43 2.00 2.32 2.27 2.17 10.45%
Adjusted Per Share Value based on latest NOSH - 1,535,341
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.90 20.63 20.28 20.04 20.23 19.84 17.48 16.16%
EPS 9.17 8.05 7.92 8.15 8.03 8.38 5.49 40.64%
DPS 0.00 6.48 0.00 7.64 0.00 5.51 0.00 -
NAPS 2.4851 2.4629 2.3783 1.984 2.295 2.2355 2.1651 9.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.09 4.16 3.89 3.95 3.30 3.18 3.17 -
P/RPS 18.42 19.78 18.77 19.55 16.13 15.78 18.09 1.20%
P/EPS 43.98 50.73 48.10 48.08 40.68 37.35 57.64 -16.45%
EY 2.27 1.97 2.08 2.08 2.46 2.68 1.74 19.33%
DY 0.00 1.59 0.00 1.95 0.00 1.76 0.00 -
P/NAPS 1.62 1.66 1.60 1.98 1.42 1.40 1.46 7.15%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 15/08/12 23/05/12 21/02/12 16/11/11 16/08/11 25/05/11 -
Price 4.07 4.32 3.82 3.75 3.50 3.42 3.05 -
P/RPS 18.33 20.54 18.43 18.56 17.11 16.98 17.41 3.48%
P/EPS 43.76 52.68 47.23 45.64 43.14 40.17 55.45 -14.56%
EY 2.29 1.90 2.12 2.19 2.32 2.49 1.80 17.35%
DY 0.00 1.53 0.00 2.05 0.00 1.64 0.00 -
P/NAPS 1.62 1.72 1.57 1.88 1.51 1.51 1.41 9.66%

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