[ABMB] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 2.46%
YoY- 10.84%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,348,964 1,362,555 1,353,637 1,377,870 1,333,031 1,291,925 1,282,394 3.43%
PBT 749,351 719,907 717,015 731,608 714,020 699,811 690,796 5.57%
Tax -185,803 -175,522 -176,373 -180,271 -175,897 -177,998 -175,472 3.89%
NP 563,548 544,385 540,642 551,337 538,123 521,813 515,324 6.15%
-
NP to SH 563,548 544,359 540,592 551,303 538,044 521,730 515,134 6.17%
-
Tax Rate 24.80% 24.38% 24.60% 24.64% 24.63% 25.44% 25.40% -
Total Cost 785,416 818,170 812,995 826,533 794,908 770,112 767,070 1.58%
-
Net Worth 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 4.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 274,358 114,825 267,402 267,402 252,810 252,810 218,454 16.42%
Div Payout % 48.68% 21.09% 49.46% 48.50% 46.99% 48.46% 42.41% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 4.13%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 41.78% 39.95% 39.94% 40.01% 40.37% 40.39% 40.18% -
ROE 13.79% 13.80% 13.27% 13.44% 13.57% 13.05% 13.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 88.79 89.83 88.71 90.00 87.38 84.67 84.02 3.75%
EPS 37.09 35.89 35.43 36.01 35.27 34.19 33.75 6.49%
DPS 18.00 7.50 17.50 17.50 16.60 16.60 14.30 16.59%
NAPS 2.69 2.60 2.67 2.68 2.60 2.62 2.52 4.45%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 87.16 88.03 87.46 89.02 86.13 83.47 82.86 3.43%
EPS 36.41 35.17 34.93 35.62 34.76 33.71 33.28 6.18%
DPS 17.73 7.42 17.28 17.28 16.33 16.33 14.11 16.46%
NAPS 2.6406 2.548 2.6325 2.651 2.5627 2.5828 2.4851 4.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.41 4.76 5.01 5.30 4.40 4.40 4.09 -
P/RPS 4.97 5.30 5.65 5.89 5.04 5.20 4.87 1.36%
P/EPS 11.89 13.26 14.14 14.72 12.48 12.87 12.12 -1.27%
EY 8.41 7.54 7.07 6.79 8.02 7.77 8.25 1.28%
DY 4.08 1.58 3.49 3.30 3.77 3.77 3.50 10.77%
P/NAPS 1.64 1.83 1.88 1.98 1.69 1.68 1.62 0.82%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 13/02/14 29/11/13 06/08/13 21/05/13 19/02/13 20/11/12 -
Price 4.71 4.69 4.94 5.38 4.97 4.04 4.07 -
P/RPS 5.30 5.22 5.57 5.98 5.69 4.77 4.84 6.24%
P/EPS 12.70 13.07 13.94 14.94 14.09 11.81 12.06 3.51%
EY 7.87 7.65 7.17 6.69 7.10 8.46 8.29 -3.40%
DY 3.82 1.60 3.54 3.25 3.34 4.11 3.51 5.80%
P/NAPS 1.75 1.80 1.85 2.01 1.91 1.54 1.62 5.28%

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