[ABMB] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 4487.19%
YoY- 126.29%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,516,526 1,500,852 1,458,827 1,398,122 1,340,696 1,314,561 1,283,835 11.73%
PBT 392,584 222,643 150,812 63,993 11,332 -265,176 -283,118 -
Tax -87,499 -59,780 -43,449 -23,343 -10,077 79,490 81,695 -
NP 305,085 162,863 107,363 40,650 1,255 -185,686 -201,423 -
-
NP to SH 304,995 162,853 107,258 40,459 882 -186,033 -201,809 -
-
Tax Rate 22.29% 26.85% 28.81% 36.48% 88.93% - - -
Total Cost 1,211,441 1,337,989 1,351,464 1,357,472 1,339,441 1,500,247 1,485,258 -12.69%
-
Net Worth 2,345,512 2,126,563 1,879,557 1,825,060 1,774,577 1,797,211 1,743,902 21.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 23,553 23,553 - - - - - -
Div Payout % 7.72% 14.46% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,345,512 2,126,563 1,879,557 1,825,060 1,774,577 1,797,211 1,743,902 21.82%
NOSH 1,447,847 1,345,926 1,174,723 1,169,910 1,167,485 1,167,020 1,170,404 15.22%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.12% 10.85% 7.36% 2.91% 0.09% -14.13% -15.69% -
ROE 13.00% 7.66% 5.71% 2.22% 0.05% -10.35% -11.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.74 111.51 124.18 119.51 114.84 112.64 109.69 -3.02%
EPS 21.07 12.10 9.13 3.46 0.08 -15.94 -17.24 -
DPS 1.63 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.58 1.60 1.56 1.52 1.54 1.49 5.72%
Adjusted Per Share Value based on latest NOSH - 1,169,910
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 97.98 96.97 94.25 90.33 86.62 84.93 82.95 11.73%
EPS 19.71 10.52 6.93 2.61 0.06 -12.02 -13.04 -
DPS 1.52 1.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5154 1.374 1.2144 1.1792 1.1466 1.1612 1.1267 21.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.10 3.54 2.87 2.37 2.24 2.01 2.16 -
P/RPS 2.96 3.17 2.31 1.98 1.95 1.78 1.97 31.15%
P/EPS 14.72 29.26 31.43 68.53 2,965.04 -12.61 -12.53 -
EY 6.80 3.42 3.18 1.46 0.03 -7.93 -7.98 -
DY 0.52 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.24 1.79 1.52 1.47 1.31 1.45 20.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 17/08/07 28/05/07 28/02/07 17/11/06 07/08/06 30/05/06 -
Price 2.81 2.63 2.89 2.82 2.54 2.05 2.16 -
P/RPS 2.68 2.36 2.33 2.36 2.21 1.82 1.97 22.75%
P/EPS 13.34 21.74 31.65 81.54 3,362.15 -12.86 -12.53 -
EY 7.50 4.60 3.16 1.23 0.03 -7.78 -7.98 -
DY 0.58 0.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.66 1.81 1.81 1.67 1.33 1.45 12.47%

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