[ABMB] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 34.42%
YoY- -30.58%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,316,624 1,240,472 1,146,406 1,017,384 1,652,828 1,533,306 1,417,908 -1.22%
PBT 714,248 681,942 575,830 341,046 460,052 510,736 27,184 72.33%
Tax -181,234 -173,338 -149,966 -92,526 -102,364 -115,594 -27,494 36.89%
NP 533,014 508,604 425,864 248,520 357,688 395,142 -310 -
-
NP to SH 532,956 507,958 426,018 248,518 357,986 394,750 -732 -
-
Tax Rate 25.37% 25.42% 26.04% 27.13% 22.25% 22.63% 101.14% -
Total Cost 783,610 731,868 720,542 768,864 1,295,140 1,138,164 1,418,218 -9.40%
-
Net Worth 3,846,278 3,543,814 3,202,797 2,838,014 2,706,423 2,345,909 1,854,400 12.91%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 201,471 171,080 101,140 39,885 76,887 50,683 - -
Div Payout % 37.80% 33.68% 23.74% 16.05% 21.48% 12.84% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,846,278 3,543,814 3,202,797 2,838,014 2,706,423 2,345,909 1,854,400 12.91%
NOSH 1,548,106 1,527,506 1,532,438 1,534,061 1,537,740 1,448,092 1,220,000 4.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 40.48% 41.00% 37.15% 24.43% 21.64% 25.77% -0.02% -
ROE 13.86% 14.33% 13.30% 8.76% 13.23% 16.83% -0.04% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 86.26 81.21 74.81 66.32 107.48 105.88 116.22 -4.84%
EPS 35.00 33.20 27.80 16.20 23.20 27.26 -0.06 -
DPS 13.20 11.20 6.60 2.60 5.00 3.50 0.00 -
NAPS 2.52 2.32 2.09 1.85 1.76 1.62 1.52 8.78%
Adjusted Per Share Value based on latest NOSH - 1,530,156
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 85.07 80.15 74.07 65.73 106.79 99.07 91.61 -1.22%
EPS 34.43 32.82 27.52 16.06 23.13 25.50 -0.05 -
DPS 13.02 11.05 6.53 2.58 4.97 3.27 0.00 -
NAPS 2.4851 2.2897 2.0693 1.8336 1.7486 1.5157 1.1981 12.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.09 3.30 3.09 2.54 2.48 3.10 2.24 -
P/RPS 4.74 4.06 4.13 3.83 2.31 2.93 1.93 16.13%
P/EPS 11.71 9.92 11.12 15.68 10.65 11.37 -3,733.33 -
EY 8.54 10.08 9.00 6.38 9.39 8.79 -0.03 -
DY 3.23 3.39 2.14 1.02 2.02 1.13 0.00 -
P/NAPS 1.62 1.42 1.48 1.37 1.41 1.91 1.47 1.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 16/11/11 22/11/10 25/11/09 27/11/08 28/11/07 17/11/06 -
Price 4.07 3.50 3.17 2.81 1.95 2.81 2.54 -
P/RPS 4.72 4.31 4.24 4.24 1.81 2.65 2.19 13.64%
P/EPS 11.66 10.53 11.40 17.35 8.38 10.31 -4,233.33 -
EY 8.58 9.50 8.77 5.77 11.94 9.70 -0.02 -
DY 3.24 3.20 2.08 0.93 2.56 1.25 0.00 -
P/NAPS 1.62 1.51 1.52 1.52 1.11 1.73 1.67 -0.50%

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