[ABMB] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 3.57%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,377,870 1,333,031 1,291,925 1,282,394 1,256,591 1,244,318 1,200,954 9.60%
PBT 731,608 714,020 699,811 690,796 666,945 674,643 624,912 11.09%
Tax -180,271 -175,897 -177,998 -175,472 -169,224 -171,524 -159,427 8.54%
NP 551,337 538,123 521,813 515,324 497,721 503,119 465,485 11.95%
-
NP to SH 551,303 538,044 521,730 515,134 497,401 502,635 465,059 12.02%
-
Tax Rate 24.64% 24.63% 25.44% 25.40% 25.37% 25.42% 25.51% -
Total Cost 826,533 794,908 770,112 767,070 758,870 741,199 735,469 8.10%
-
Net Worth 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 3,681,005 3,070,683 21.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 267,402 252,810 252,810 218,454 218,454 203,576 203,576 19.95%
Div Payout % 48.50% 46.99% 48.46% 42.41% 43.92% 40.50% 43.77% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 3,681,005 3,070,683 21.33%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,518,682 1,514,816 1,535,341 0.55%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 40.01% 40.37% 40.39% 40.18% 39.61% 40.43% 38.76% -
ROE 13.44% 13.57% 13.05% 13.39% 13.05% 13.65% 15.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 90.00 87.38 84.67 84.02 82.74 82.14 78.22 9.81%
EPS 36.01 35.27 34.19 33.75 32.75 33.18 30.29 12.23%
DPS 17.50 16.60 16.60 14.30 14.30 13.30 13.30 20.09%
NAPS 2.68 2.60 2.62 2.52 2.51 2.43 2.00 21.56%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 89.02 86.13 83.47 82.86 81.19 80.40 77.59 9.60%
EPS 35.62 34.76 33.71 33.28 32.14 32.48 30.05 12.01%
DPS 17.28 16.33 16.33 14.11 14.11 13.15 13.15 19.99%
NAPS 2.651 2.5627 2.5828 2.4851 2.4629 2.3783 1.984 21.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.30 4.40 4.40 4.09 4.16 3.89 3.95 -
P/RPS 5.89 5.04 5.20 4.87 5.03 4.74 5.05 10.81%
P/EPS 14.72 12.48 12.87 12.12 12.70 11.72 13.04 8.42%
EY 6.79 8.02 7.77 8.25 7.87 8.53 7.67 -7.80%
DY 3.30 3.77 3.77 3.50 3.44 3.42 3.37 -1.39%
P/NAPS 1.98 1.69 1.68 1.62 1.66 1.60 1.98 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 21/05/13 19/02/13 20/11/12 15/08/12 23/05/12 21/02/12 -
Price 5.38 4.97 4.04 4.07 4.32 3.82 3.75 -
P/RPS 5.98 5.69 4.77 4.84 5.22 4.65 4.79 15.95%
P/EPS 14.94 14.09 11.81 12.06 13.19 11.51 12.38 13.36%
EY 6.69 7.10 8.46 8.29 7.58 8.69 8.08 -11.83%
DY 3.25 3.34 4.11 3.51 3.31 3.48 3.55 -5.72%
P/NAPS 2.01 1.91 1.54 1.62 1.72 1.57 1.88 4.56%

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