[ABMB] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 4.58%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 328,632 314,741 364,177 355,005 319,714 338,974 319,338 1.92%
PBT 181,486 176,163 183,956 178,302 178,594 190,756 166,368 5.95%
Tax -44,977 -44,928 -46,165 -39,452 -45,828 -48,826 -41,791 5.00%
NP 136,509 131,235 137,791 138,850 132,766 141,930 124,577 6.26%
-
NP to SH 136,509 131,235 137,791 138,824 132,742 141,946 124,532 6.29%
-
Tax Rate 24.78% 25.50% 25.10% 22.13% 25.66% 25.60% 25.12% -
Total Cost 192,123 183,506 226,386 216,155 186,948 197,044 194,761 -0.90%
-
Net Worth 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 2.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 114,825 - 152,577 - 100,233 -
Div Payout % - - 83.33% - 114.94% - 80.49% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 2.28%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,518,682 1.28%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 41.54% 41.70% 37.84% 39.11% 41.53% 41.87% 39.01% -
ROE 3.46% 3.22% 3.36% 3.50% 3.32% 3.69% 3.27% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.67 20.63 23.79 23.27 20.95 22.21 21.03 2.01%
EPS 9.00 8.60 9.00 9.10 8.70 9.30 8.20 6.38%
DPS 0.00 0.00 7.50 0.00 10.00 0.00 6.60 -
NAPS 2.60 2.67 2.68 2.60 2.62 2.52 2.51 2.36%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.23 20.34 23.53 22.94 20.66 21.90 20.63 1.92%
EPS 8.82 8.48 8.90 8.97 8.58 9.17 8.05 6.26%
DPS 0.00 0.00 7.42 0.00 9.86 0.00 6.48 -
NAPS 2.548 2.6325 2.651 2.5627 2.5828 2.4851 2.4629 2.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.76 5.01 5.30 4.40 4.40 4.09 4.16 -
P/RPS 21.97 24.29 22.28 18.91 21.00 18.42 19.78 7.23%
P/EPS 52.89 58.26 58.89 48.35 50.57 43.98 50.73 2.81%
EY 1.89 1.72 1.70 2.07 1.98 2.27 1.97 -2.71%
DY 0.00 0.00 1.42 0.00 2.27 0.00 1.59 -
P/NAPS 1.83 1.88 1.98 1.69 1.68 1.62 1.66 6.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 29/11/13 06/08/13 21/05/13 19/02/13 20/11/12 15/08/12 -
Price 4.69 4.94 5.38 4.97 4.04 4.07 4.32 -
P/RPS 21.65 23.95 22.62 21.36 19.28 18.33 20.54 3.56%
P/EPS 52.11 57.44 59.78 54.62 46.44 43.76 52.68 -0.72%
EY 1.92 1.74 1.67 1.83 2.15 2.29 1.90 0.69%
DY 0.00 0.00 1.39 0.00 2.48 0.00 1.53 -
P/NAPS 1.80 1.85 2.01 1.91 1.54 1.62 1.72 3.06%

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