[ABMB] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 15.49%
YoY- -51.77%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,082,308 1,063,108 1,189,925 1,321,253 1,475,914 1,640,363 1,651,415 -24.60%
PBT 496,772 408,938 307,209 243,809 198,791 303,312 405,979 14.44%
Tax -130,946 -107,438 -82,115 -69,505 -47,982 -74,424 -97,430 21.85%
NP 365,826 301,500 225,094 174,304 150,809 228,888 308,549 12.05%
-
NP to SH 365,939 301,424 225,068 174,387 150,993 229,121 308,730 12.03%
-
Tax Rate 26.36% 26.27% 26.73% 28.51% 24.14% 24.54% 24.00% -
Total Cost 716,482 761,608 964,831 1,146,949 1,325,105 1,411,475 1,342,866 -34.29%
-
Net Worth 3,137,520 2,935,613 2,935,875 2,830,790 2,788,666 1,596,659 2,784,628 8.30%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 129,146 98,421 98,421 77,721 77,721 96,119 96,119 21.82%
Div Payout % 35.29% 32.65% 43.73% 44.57% 51.47% 41.95% 31.13% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,137,520 2,935,613 2,935,875 2,830,790 2,788,666 1,596,659 2,784,628 8.30%
NOSH 1,538,000 1,545,060 1,537,107 1,530,156 1,548,106 896,999 1,538,468 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 33.80% 28.36% 18.92% 13.19% 10.22% 13.95% 18.68% -
ROE 11.66% 10.27% 7.67% 6.16% 5.41% 14.35% 11.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.37 68.81 77.41 86.35 95.80 182.87 107.34 -24.59%
EPS 23.79 19.51 14.64 11.40 9.80 25.54 20.07 12.03%
DPS 8.40 6.40 6.40 5.08 5.04 10.72 6.25 21.85%
NAPS 2.04 1.90 1.91 1.85 1.81 1.78 1.81 8.32%
Adjusted Per Share Value based on latest NOSH - 1,530,156
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.91 68.67 76.86 85.35 95.34 105.96 106.67 -24.60%
EPS 23.64 19.47 14.54 11.26 9.75 14.80 19.94 12.05%
DPS 8.34 6.36 6.36 5.02 5.02 6.21 6.21 21.79%
NAPS 2.0267 1.8963 1.8964 1.8286 1.8013 1.0314 1.7987 8.30%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.95 2.88 2.71 2.54 2.35 1.69 1.82 -
P/RPS 4.19 4.19 3.50 2.94 2.45 0.92 1.70 82.76%
P/EPS 12.40 14.76 18.51 22.29 23.98 6.62 9.07 23.25%
EY 8.07 6.77 5.40 4.49 4.17 15.11 11.03 -18.85%
DY 2.85 2.22 2.36 2.00 2.15 6.34 3.43 -11.64%
P/NAPS 1.45 1.52 1.42 1.37 1.30 0.95 1.01 27.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 31/05/10 11/02/10 25/11/09 17/08/09 17/06/09 24/02/09 -
Price 3.05 2.78 2.55 2.81 2.42 2.24 1.77 -
P/RPS 4.33 4.04 3.29 3.25 2.53 1.22 1.65 90.59%
P/EPS 12.82 14.25 17.42 24.66 24.69 8.77 8.82 28.40%
EY 7.80 7.02 5.74 4.06 4.05 11.40 11.34 -22.13%
DY 2.75 2.30 2.51 1.81 2.08 4.78 3.53 -15.37%
P/NAPS 1.50 1.46 1.34 1.52 1.34 1.26 0.98 32.91%

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