[ABMB] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -0.12%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,428,574 1,433,924 1,343,400 1,304,034 1,240,558 1,144,241 1,049,281 5.27%
PBT 697,153 771,482 722,140 714,290 680,733 585,001 402,048 9.60%
Tax -174,233 -188,134 -181,426 -181,926 -173,294 -152,674 -103,046 9.14%
NP 522,920 583,348 540,713 532,364 507,438 432,326 299,001 9.75%
-
NP to SH 522,920 583,348 540,713 532,293 506,833 432,357 298,894 9.76%
-
Tax Rate 24.99% 24.39% 25.12% 25.47% 25.46% 26.10% 25.63% -
Total Cost 905,654 850,576 802,686 771,670 733,120 711,914 750,280 3.18%
-
Net Worth 4,601,190 4,253,579 3,943,593 3,997,517 3,047,565 3,288,566 2,932,647 7.79%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 162,514 182,296 384,247 337,703 270,217 142,759 131,022 3.65%
Div Payout % 31.08% 31.25% 71.06% 63.44% 53.31% 33.02% 43.84% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,601,190 4,253,579 3,943,593 3,997,517 3,047,565 3,288,566 2,932,647 7.79%
NOSH 1,548,106 1,519,135 1,548,106 1,548,106 1,523,782 1,529,565 1,535,417 0.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 36.60% 40.68% 40.25% 40.82% 40.90% 37.78% 28.50% -
ROE 11.36% 13.71% 13.71% 13.32% 16.63% 13.15% 10.19% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 93.76 94.39 88.57 85.47 81.41 74.81 68.34 5.40%
EPS 34.27 38.40 35.60 34.93 33.20 28.27 19.47 9.87%
DPS 10.67 12.00 25.33 22.13 17.73 9.33 8.53 3.79%
NAPS 3.02 2.80 2.60 2.62 2.00 2.15 1.91 7.93%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 92.30 92.65 86.80 84.25 80.15 73.93 67.79 5.27%
EPS 33.79 37.69 34.94 34.39 32.75 27.93 19.31 9.76%
DPS 10.50 11.78 24.83 21.82 17.46 9.22 8.47 3.64%
NAPS 2.9728 2.7482 2.548 2.5828 1.969 2.1247 1.8948 7.79%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.56 4.70 4.76 4.40 3.95 3.04 2.71 -
P/RPS 3.80 4.98 5.37 5.15 4.85 4.06 3.97 -0.72%
P/EPS 10.37 12.24 13.35 12.61 11.88 10.75 13.92 -4.78%
EY 9.64 8.17 7.49 7.93 8.42 9.30 7.18 5.03%
DY 3.00 2.55 5.32 5.03 4.49 3.07 3.15 -0.80%
P/NAPS 1.18 1.68 1.83 1.68 1.98 1.41 1.42 -3.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 13/02/14 19/02/13 21/02/12 21/02/11 11/02/10 -
Price 3.56 4.78 4.69 4.04 3.75 3.10 2.55 -
P/RPS 3.80 5.06 5.30 4.73 4.61 4.14 3.73 0.31%
P/EPS 10.37 12.45 13.16 11.58 11.27 10.97 13.10 -3.81%
EY 9.64 8.03 7.60 8.64 8.87 9.12 7.63 3.97%
DY 3.00 2.51 5.40 5.48 4.73 3.01 3.35 -1.82%
P/NAPS 1.18 1.71 1.80 1.54 1.88 1.44 1.34 -2.09%

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