[ABMB] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 4.02%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 390,082 336,739 341,414 328,632 314,741 364,177 355,005 6.47%
PBT 237,038 173,319 207,746 181,486 176,163 183,956 178,302 20.88%
Tax -56,710 -42,509 -49,733 -44,977 -44,928 -46,165 -39,452 27.33%
NP 180,328 130,810 158,013 136,509 131,235 137,791 138,850 19.01%
-
NP to SH 180,328 130,810 158,013 136,509 131,235 137,791 138,824 19.03%
-
Tax Rate 23.92% 24.53% 23.94% 24.78% 25.50% 25.10% 22.13% -
Total Cost 209,754 205,929 183,401 192,123 183,506 226,386 216,155 -1.98%
-
Net Worth 4,273,319 4,076,404 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 5.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 136,382 - 159,532 - - 114,825 - -
Div Payout % 75.63% - 100.96% - - 83.33% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,273,319 4,076,404 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 5.08%
NOSH 1,515,361 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 -1.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 46.23% 38.85% 46.28% 41.54% 41.70% 37.84% 39.11% -
ROE 4.22% 3.21% 3.87% 3.46% 3.22% 3.36% 3.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.74 22.14 22.47 21.67 20.63 23.79 23.27 6.95%
EPS 11.90 8.60 10.40 9.00 8.60 9.00 9.10 19.56%
DPS 9.00 0.00 10.50 0.00 0.00 7.50 0.00 -
NAPS 2.82 2.68 2.69 2.60 2.67 2.68 2.60 5.55%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.20 21.75 22.05 21.23 20.33 23.52 22.93 6.48%
EPS 11.65 8.45 10.21 8.82 8.48 8.90 8.97 19.01%
DPS 8.81 0.00 10.31 0.00 0.00 7.42 0.00 -
NAPS 2.7604 2.6332 2.64 2.5474 2.6319 2.6504 2.5621 5.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.99 4.72 4.41 4.76 5.01 5.30 4.40 -
P/RPS 19.38 21.32 19.63 21.97 24.29 22.28 18.91 1.64%
P/EPS 41.93 54.88 42.40 52.89 58.26 58.89 48.35 -9.05%
EY 2.38 1.82 2.36 1.89 1.72 1.70 2.07 9.74%
DY 1.80 0.00 2.38 0.00 0.00 1.42 0.00 -
P/NAPS 1.77 1.76 1.64 1.83 1.88 1.98 1.69 3.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 11/08/14 22/05/14 13/02/14 29/11/13 06/08/13 21/05/13 -
Price 4.80 4.88 4.71 4.69 4.94 5.38 4.97 -
P/RPS 18.65 22.04 20.96 21.65 23.95 22.62 21.36 -8.64%
P/EPS 40.34 56.74 45.29 52.11 57.44 59.78 54.62 -18.27%
EY 2.48 1.76 2.21 1.92 1.74 1.67 1.83 22.43%
DY 1.88 0.00 2.23 0.00 0.00 1.39 0.00 -
P/NAPS 1.70 1.82 1.75 1.80 1.85 2.01 1.91 -7.46%

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