[ABMB] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 20.27%
YoY- -1.78%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,304,034 1,240,558 1,144,241 1,049,281 1,648,014 1,560,777 1,447,401 -1.72%
PBT 714,290 680,733 585,001 402,048 396,852 524,946 112,749 35.98%
Tax -181,926 -173,294 -152,674 -103,046 -92,792 -125,492 -43,201 27.04%
NP 532,364 507,438 432,326 299,001 304,060 399,454 69,548 40.34%
-
NP to SH 532,293 506,833 432,357 298,894 304,298 399,266 69,394 40.39%
-
Tax Rate 25.47% 25.46% 26.10% 25.63% 23.38% 23.91% 38.32% -
Total Cost 771,670 733,120 711,914 750,280 1,343,954 1,161,322 1,377,853 -9.20%
-
Net Worth 3,997,517 3,047,565 3,288,566 2,932,647 2,783,594 2,488,011 1,824,533 13.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 337,703 270,217 142,759 131,022 128,158 123,413 - -
Div Payout % 63.44% 53.31% 33.02% 43.84% 42.12% 30.91% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,997,517 3,047,565 3,288,566 2,932,647 2,783,594 2,488,011 1,824,533 13.95%
NOSH 1,548,106 1,523,782 1,529,565 1,535,417 1,537,897 1,480,959 1,169,573 4.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 40.82% 40.90% 37.78% 28.50% 18.45% 25.59% 4.81% -
ROE 13.32% 16.63% 13.15% 10.19% 10.93% 16.05% 3.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.47 81.41 74.81 68.34 107.16 105.39 123.75 -5.97%
EPS 34.93 33.20 28.27 19.47 19.73 26.96 5.93 34.35%
DPS 22.13 17.73 9.33 8.53 8.33 8.33 0.00 -
NAPS 2.62 2.00 2.15 1.91 1.81 1.68 1.56 9.01%
Adjusted Per Share Value based on latest NOSH - 1,537,107
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 84.23 80.13 73.91 67.78 106.45 100.82 93.49 -1.72%
EPS 34.38 32.74 27.93 19.31 19.66 25.79 4.48 40.40%
DPS 21.81 17.45 9.22 8.46 8.28 7.97 0.00 -
NAPS 2.5822 1.9686 2.1243 1.8943 1.7981 1.6071 1.1786 13.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.40 3.95 3.04 2.71 1.82 3.08 2.37 -
P/RPS 5.15 4.85 4.06 3.97 1.70 2.92 1.92 17.85%
P/EPS 12.61 11.88 10.75 13.92 9.20 11.42 39.94 -17.46%
EY 7.93 8.42 9.30 7.18 10.87 8.75 2.50 21.19%
DY 5.03 4.49 3.07 3.15 4.58 2.71 0.00 -
P/NAPS 1.68 1.98 1.41 1.42 1.01 1.83 1.52 1.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 21/02/11 11/02/10 24/02/09 18/02/08 28/02/07 -
Price 4.04 3.75 3.10 2.55 1.77 2.93 2.82 -
P/RPS 4.73 4.61 4.14 3.73 1.65 2.78 2.28 12.92%
P/EPS 11.58 11.27 10.97 13.10 8.95 10.87 47.53 -20.95%
EY 8.64 8.87 9.12 7.63 11.18 9.20 2.10 26.55%
DY 5.48 4.73 3.01 3.35 4.71 2.84 0.00 -
P/NAPS 1.54 1.88 1.44 1.34 0.98 1.74 1.81 -2.65%

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