[ABMB] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 3.31%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,282,394 1,256,591 1,244,318 1,200,954 1,175,749 1,159,558 1,128,716 8.85%
PBT 690,796 666,945 674,643 624,912 606,169 576,902 553,113 15.92%
Tax -175,472 -169,224 -171,524 -159,427 -155,648 -148,297 -143,962 14.06%
NP 515,324 497,721 503,119 465,485 450,521 428,605 409,151 16.57%
-
NP to SH 515,134 497,401 502,635 465,059 450,172 428,232 409,202 16.53%
-
Tax Rate 25.40% 25.37% 25.42% 25.51% 25.68% 25.71% 26.03% -
Total Cost 767,070 758,870 741,199 735,469 725,228 730,953 719,565 4.34%
-
Net Worth 3,846,278 3,811,894 3,681,005 3,070,683 3,552,066 3,459,933 3,351,032 9.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 218,454 218,454 203,576 203,576 141,676 141,676 107,075 60.65%
Div Payout % 42.41% 43.92% 40.50% 43.77% 31.47% 33.08% 26.17% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,846,278 3,811,894 3,681,005 3,070,683 3,552,066 3,459,933 3,351,032 9.59%
NOSH 1,548,106 1,518,682 1,514,816 1,535,341 1,531,063 1,548,106 1,544,254 0.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 40.18% 39.61% 40.43% 38.76% 38.32% 36.96% 36.25% -
ROE 13.39% 13.05% 13.65% 15.15% 12.67% 12.38% 12.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 84.02 82.74 82.14 78.22 76.79 76.08 73.09 9.70%
EPS 33.75 32.75 33.18 30.29 29.40 28.10 26.50 17.44%
DPS 14.30 14.30 13.30 13.30 9.30 9.30 7.00 60.79%
NAPS 2.52 2.51 2.43 2.00 2.32 2.27 2.17 10.45%
Adjusted Per Share Value based on latest NOSH - 1,535,341
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 82.84 81.17 80.38 77.58 75.95 74.90 72.91 8.85%
EPS 33.28 32.13 32.47 30.04 29.08 27.66 26.43 16.55%
DPS 14.11 14.11 13.15 13.15 9.15 9.15 6.92 60.58%
NAPS 2.4845 2.4623 2.3777 1.9835 2.2945 2.2349 2.1646 9.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.09 4.16 3.89 3.95 3.30 3.18 3.17 -
P/RPS 4.87 5.03 4.74 5.05 4.30 4.18 4.34 7.96%
P/EPS 12.12 12.70 11.72 13.04 11.22 11.32 11.96 0.88%
EY 8.25 7.87 8.53 7.67 8.91 8.84 8.36 -0.87%
DY 3.50 3.44 3.42 3.37 2.82 2.92 2.21 35.75%
P/NAPS 1.62 1.66 1.60 1.98 1.42 1.40 1.46 7.15%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 15/08/12 23/05/12 21/02/12 16/11/11 16/08/11 25/05/11 -
Price 4.07 4.32 3.82 3.75 3.50 3.42 3.05 -
P/RPS 4.84 5.22 4.65 4.79 4.56 4.50 4.17 10.41%
P/EPS 12.06 13.19 11.51 12.38 11.90 12.17 11.51 3.15%
EY 8.29 7.58 8.69 8.08 8.40 8.22 8.69 -3.08%
DY 3.51 3.31 3.48 3.55 2.66 2.72 2.30 32.44%
P/NAPS 1.62 1.72 1.57 1.88 1.51 1.51 1.41 9.66%

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