[ABMB] YoY Annualized Quarter 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- 1.14%
YoY- 475.36%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,144,241 1,049,281 1,648,014 1,560,777 1,447,401 1,294,244 1,362,394 -2.86%
PBT 585,001 402,048 396,852 524,946 112,749 -350,066 329,870 10.01%
Tax -152,674 -103,046 -92,792 -125,492 -43,201 96,849 -93,649 8.48%
NP 432,326 299,001 304,060 399,454 69,548 -253,217 236,221 10.59%
-
NP to SH 432,357 298,894 304,298 399,266 69,394 -253,630 236,221 10.59%
-
Tax Rate 26.10% 25.63% 23.38% 23.91% 38.32% - 28.39% -
Total Cost 711,914 750,280 1,343,954 1,161,322 1,377,853 1,547,461 1,126,173 -7.35%
-
Net Worth 3,288,566 2,932,647 2,783,594 2,488,011 1,824,533 1,757,874 1,685,565 11.77%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 142,759 131,022 128,158 123,413 - - 30,998 28.97%
Div Payout % 33.02% 43.84% 42.12% 30.91% - - 13.12% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,288,566 2,932,647 2,783,594 2,488,011 1,824,533 1,757,874 1,685,565 11.77%
NOSH 1,529,565 1,535,417 1,537,897 1,480,959 1,169,573 1,164,155 1,162,458 4.67%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 37.78% 28.50% 18.45% 25.59% 4.81% -19.56% 17.34% -
ROE 13.15% 10.19% 10.93% 16.05% 3.80% -14.43% 14.01% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 74.81 68.34 107.16 105.39 123.75 111.17 117.20 -7.20%
EPS 28.27 19.47 19.73 26.96 5.93 -21.79 20.32 5.65%
DPS 9.33 8.53 8.33 8.33 0.00 0.00 2.67 23.17%
NAPS 2.15 1.91 1.81 1.68 1.56 1.51 1.45 6.78%
Adjusted Per Share Value based on latest NOSH - 1,548,937
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 73.93 67.79 106.48 100.84 93.52 83.62 88.02 -2.86%
EPS 27.93 19.31 19.66 25.80 4.48 -16.39 15.26 10.59%
DPS 9.22 8.47 8.28 7.97 0.00 0.00 2.00 28.99%
NAPS 2.1247 1.8948 1.7985 1.6075 1.1788 1.1358 1.089 11.77%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.04 2.71 1.82 3.08 2.37 2.21 2.50 -
P/RPS 4.06 3.97 1.70 2.92 1.92 1.99 2.13 11.34%
P/EPS 10.75 13.92 9.20 11.42 39.94 -10.14 12.30 -2.21%
EY 9.30 7.18 10.87 8.75 2.50 -9.86 8.13 2.26%
DY 3.07 3.15 4.58 2.71 0.00 0.00 1.07 19.19%
P/NAPS 1.41 1.42 1.01 1.83 1.52 1.46 1.72 -3.25%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 11/02/10 24/02/09 18/02/08 28/02/07 17/02/06 24/02/05 -
Price 3.10 2.55 1.77 2.93 2.82 2.25 2.69 -
P/RPS 4.14 3.73 1.65 2.78 2.28 2.02 2.30 10.28%
P/EPS 10.97 13.10 8.95 10.87 47.53 -10.33 13.24 -3.08%
EY 9.12 7.63 11.18 9.20 2.10 -9.68 7.55 3.19%
DY 3.01 3.35 4.71 2.84 0.00 0.00 0.99 20.35%
P/NAPS 1.44 1.34 0.98 1.74 1.81 1.49 1.86 -4.17%

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