[ABMB] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -0.9%
YoY- -4.03%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,855,060 1,346,956 1,456,708 1,277,352 1,228,260 1,104,892 1,028,092 10.33%
PBT 642,648 693,276 735,824 665,472 696,264 601,108 249,772 17.05%
Tax -154,928 -170,036 -184,660 -167,164 -176,364 -159,024 -64,992 15.57%
NP 487,720 523,240 551,164 498,308 519,900 442,084 184,780 17.54%
-
NP to SH 487,720 523,240 551,164 498,128 519,064 442,944 184,884 17.53%
-
Tax Rate 24.11% 24.53% 25.10% 25.12% 25.33% 26.46% 26.02% -
Total Cost 1,367,340 823,716 905,544 779,044 708,360 662,808 843,312 8.38%
-
Net Worth 4,450,445 4,076,404 4,103,109 3,811,894 3,459,933 3,137,520 2,788,666 8.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 459,303 400,932 341,420 203,016 80,116 -
Div Payout % - - 83.33% 80.49% 65.78% 45.83% 43.33% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,450,445 4,076,404 4,103,109 3,811,894 3,459,933 3,137,520 2,788,666 8.09%
NOSH 1,524,125 1,548,106 1,548,106 1,518,682 1,524,200 1,538,000 1,540,700 -0.18%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 26.29% 38.85% 37.84% 39.01% 42.33% 40.01% 17.97% -
ROE 10.96% 12.84% 13.43% 13.07% 15.00% 14.12% 6.63% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 121.71 88.55 95.15 84.11 80.58 71.84 66.73 10.53%
EPS 32.00 34.40 36.00 32.80 34.00 28.80 12.00 17.75%
DPS 0.00 0.00 30.00 26.40 22.40 13.20 5.20 -
NAPS 2.92 2.68 2.68 2.51 2.27 2.04 1.81 8.29%
Adjusted Per Share Value based on latest NOSH - 1,518,682
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 119.83 87.01 94.10 82.51 79.34 71.37 66.41 10.33%
EPS 31.50 33.80 35.60 32.18 33.53 28.61 11.94 17.53%
DPS 0.00 0.00 29.67 25.90 22.05 13.11 5.18 -
NAPS 2.8748 2.6332 2.6504 2.4623 2.2349 2.0267 1.8013 8.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.39 4.72 5.30 4.16 3.18 2.95 2.35 -
P/RPS 3.61 5.33 5.57 4.95 3.95 4.11 3.52 0.42%
P/EPS 13.72 13.72 14.72 12.68 9.34 10.24 19.58 -5.75%
EY 7.29 7.29 6.79 7.88 10.71 9.76 5.11 6.09%
DY 0.00 0.00 5.66 6.35 7.04 4.47 2.21 -
P/NAPS 1.50 1.76 1.98 1.66 1.40 1.45 1.30 2.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 11/08/14 06/08/13 15/08/12 16/08/11 20/08/10 17/08/09 -
Price 3.66 4.88 5.38 4.32 3.42 3.05 2.42 -
P/RPS 3.01 5.51 5.65 5.14 4.24 4.25 3.63 -3.07%
P/EPS 11.44 14.19 14.94 13.17 10.04 10.59 20.17 -9.01%
EY 8.74 7.05 6.69 7.59 9.96 9.44 4.96 9.89%
DY 0.00 0.00 5.58 6.11 6.55 4.33 2.15 -
P/NAPS 1.25 1.82 2.01 1.72 1.51 1.50 1.34 -1.15%

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