[ABMB] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 0.85%
YoY- 31.56%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,333,031 1,244,318 1,128,716 1,064,519 1,640,386 1,586,010 1,458,827 -1.49%
PBT 714,020 674,643 553,113 408,938 303,312 502,050 150,812 29.55%
Tax -175,897 -171,524 -143,962 -107,438 -74,424 -121,955 -43,449 26.21%
NP 538,123 503,119 409,151 301,500 228,888 380,095 107,363 30.78%
-
NP to SH 538,044 502,635 409,202 301,424 229,121 379,956 107,258 30.80%
-
Tax Rate 24.63% 25.42% 26.03% 26.27% 24.54% 24.29% 28.81% -
Total Cost 794,908 741,199 719,565 763,019 1,411,498 1,205,915 1,351,464 -8.45%
-
Net Worth 3,966,399 3,697,881 3,325,724 2,907,134 2,737,150 2,497,152 1,885,854 13.17%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 253,239 202,394 107,281 97,924 96,107 93,456 - -
Div Payout % 47.07% 40.27% 26.22% 32.49% 41.95% 24.60% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,966,399 3,697,881 3,325,724 2,907,134 2,737,150 2,497,152 1,885,854 13.17%
NOSH 1,548,106 1,521,761 1,532,591 1,530,071 1,537,724 1,495,301 1,178,659 4.64%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 40.37% 40.43% 36.25% 28.32% 13.95% 23.97% 7.36% -
ROE 13.57% 13.59% 12.30% 10.37% 8.37% 15.22% 5.69% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 87.38 81.77 73.65 69.57 106.68 106.07 123.77 -5.63%
EPS 35.30 33.00 26.70 19.70 14.90 25.41 9.13 25.25%
DPS 16.60 13.30 7.00 6.40 6.25 6.25 0.00 -
NAPS 2.60 2.43 2.17 1.90 1.78 1.67 1.60 8.42%
Adjusted Per Share Value based on latest NOSH - 1,545,060
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 86.13 80.40 72.93 68.78 105.99 102.47 94.25 -1.48%
EPS 34.76 32.48 26.44 19.47 14.80 24.55 6.93 30.80%
DPS 16.36 13.08 6.93 6.33 6.21 6.04 0.00 -
NAPS 2.5627 2.3892 2.1487 1.8783 1.7685 1.6134 1.2184 13.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.40 3.89 3.17 2.88 1.69 2.68 2.87 -
P/RPS 5.04 4.76 4.30 4.14 1.58 2.53 2.32 13.79%
P/EPS 12.48 11.78 11.87 14.62 11.34 10.55 31.54 -14.30%
EY 8.02 8.49 8.42 6.84 8.82 9.48 3.17 16.71%
DY 3.77 3.42 2.21 2.22 3.70 2.33 0.00 -
P/NAPS 1.69 1.60 1.46 1.52 0.95 1.60 1.79 -0.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 23/05/12 25/05/11 31/05/10 17/06/09 26/05/08 28/05/07 -
Price 4.97 3.82 3.05 2.78 2.24 3.12 2.89 -
P/RPS 5.69 4.67 4.14 4.00 2.10 2.94 2.33 16.02%
P/EPS 14.09 11.57 11.42 14.11 15.03 12.28 31.76 -12.65%
EY 7.10 8.65 8.75 7.09 6.65 8.14 3.15 14.49%
DY 3.34 3.48 2.30 2.30 2.79 2.00 0.00 -
P/NAPS 1.91 1.57 1.41 1.46 1.26 1.87 1.81 0.89%

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