[ABMB] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 16.28%
YoY- 776.59%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,645,748 1,605,455 1,586,010 1,543,859 1,516,526 1,500,852 1,458,827 8.34%
PBT 476,708 537,447 502,046 459,956 392,584 222,643 150,812 114.93%
Tax -115,340 -128,226 -121,955 -105,167 -87,499 -59,780 -43,449 91.37%
NP 361,368 409,221 380,091 354,789 305,085 162,863 107,363 124.09%
-
NP to SH 361,574 409,144 379,952 354,658 304,995 162,853 107,258 124.32%
-
Tax Rate 24.20% 23.86% 24.29% 22.86% 22.29% 26.85% 28.81% -
Total Cost 1,284,380 1,196,234 1,205,919 1,189,070 1,211,441 1,337,989 1,351,464 -3.32%
-
Net Worth 2,709,111 2,674,502 2,580,518 2,602,215 2,345,512 2,126,563 1,879,557 27.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 108,128 108,128 93,255 93,255 23,553 23,553 - -
Div Payout % 29.91% 26.43% 24.54% 26.29% 7.72% 14.46% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,709,111 2,674,502 2,580,518 2,602,215 2,345,512 2,126,563 1,879,557 27.51%
NOSH 1,539,267 1,537,070 1,545,220 1,548,937 1,447,847 1,345,926 1,174,723 19.68%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.96% 25.49% 23.97% 22.98% 20.12% 10.85% 7.36% -
ROE 13.35% 15.30% 14.72% 13.63% 13.00% 7.66% 5.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 106.92 104.45 102.64 99.67 104.74 111.51 124.18 -9.47%
EPS 23.49 26.62 24.59 22.90 21.07 12.10 9.13 87.43%
DPS 7.00 7.03 6.04 6.02 1.63 1.75 0.00 -
NAPS 1.76 1.74 1.67 1.68 1.62 1.58 1.60 6.54%
Adjusted Per Share Value based on latest NOSH - 1,548,937
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 106.31 103.70 102.45 99.73 97.96 96.95 94.23 8.34%
EPS 23.36 26.43 24.54 22.91 19.70 10.52 6.93 124.31%
DPS 6.98 6.98 6.02 6.02 1.52 1.52 0.00 -
NAPS 1.75 1.7276 1.6669 1.6809 1.5151 1.3737 1.2141 27.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.48 2.77 2.68 3.08 3.10 3.54 2.87 -
P/RPS 2.32 2.65 2.61 3.09 2.96 3.17 2.31 0.28%
P/EPS 10.56 10.41 10.90 13.45 14.72 29.26 31.43 -51.57%
EY 9.47 9.61 9.17 7.43 6.80 3.42 3.18 106.57%
DY 2.82 2.54 2.25 1.95 0.52 0.49 0.00 -
P/NAPS 1.41 1.59 1.60 1.83 1.91 2.24 1.79 -14.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 08/08/08 26/05/08 18/02/08 28/11/07 17/08/07 28/05/07 -
Price 1.95 2.78 3.12 2.93 2.81 2.63 2.89 -
P/RPS 1.82 2.66 3.04 2.94 2.68 2.36 2.33 -15.14%
P/EPS 8.30 10.44 12.69 12.80 13.34 21.74 31.65 -58.92%
EY 12.05 9.57 7.88 7.81 7.50 4.60 3.16 143.48%
DY 3.59 2.53 1.93 2.05 0.58 0.67 0.00 -
P/NAPS 1.11 1.60 1.87 1.74 1.73 1.66 1.81 -27.75%

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