[ABMB] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock

[ABMB] ALLIANCE BANK MALAYSIA BERHAD

Announcement Date

17-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- -11.28%

YoY- 140.53%

Quarter Report

1st Quarter Report-June2007.pdf

Latest QR

Upcoming QR

ABMB's Result

ABMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	276,223	257,023	421,472	402,027	360,002	329,276	345,711	-3.66%
YoY %	7.47%	-39.02%	4.84%	11.67%	9.33%	-4.75%	-	-
Horiz. %	79.90%	74.35%	121.91%	116.29%	104.13%	95.25%	100.00%	-
PBT	150,277	62,443	166,964	131,563	59,732	41,790	76,517	11.90%
YoY %	140.66%	-62.60%	26.91%	120.26%	42.93%	-45.38%	-	-
Horiz. %	196.40%	81.61%	218.21%	171.94%	78.06%	54.62%	100.00%	-
Tax	-39,756	-16,248	-42,690	-36,419	-20,088	-17,883	-23,565	9.10%
YoY %	-144.68%	61.94%	-17.22%	-81.30%	-12.33%	24.11%	-	-
Horiz. %	168.71%	68.95%	181.16%	154.55%	85.25%	75.89%	100.00%	-
NP	110,521	46,195	124,274	95,144	39,644	23,907	52,952	13.04%
YoY %	139.25%	-62.83%	30.62%	140.00%	65.83%	-54.85%	-	-
Horiz. %	208.72%	87.24%	234.69%	179.68%	74.87%	45.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,736	46,221	124,349	95,157	39,562	23,786	52,952	13.07%
YoY %	139.58%	-62.83%	30.68%	140.53%	66.32%	-55.08%	-	-
Horiz. %	209.13%	87.29%	234.83%	179.70%	74.71%	44.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.46%	26.02%	25.57%	27.68%	33.63%	42.79%	30.80%	-
YoY %	1.69%	1.76%	-7.62%	-17.69%	-21.41%	38.93%	-	-
Horiz. %	85.91%	84.48%	83.02%	89.87%	109.19%	138.93%	100.00%	-
Total Cost	165,702	210,828	297,198	306,883	320,358	305,369	292,759	-9.04%
YoY %	-21.40%	-29.06%	-3.16%	-4.21%	4.91%	4.31%	-	-
Horiz. %	56.60%	72.01%	101.52%	104.82%	109.43%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,137,520	2,788,666	2,674,502	2,126,563	1,797,211	1,160,865	1,594,427	11.93%
YoY %	12.51%	4.27%	25.77%	18.33%	54.82%	-27.19%	-	-
Horiz. %	196.78%	174.90%	167.74%	133.37%	112.72%	72.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	50,754	20,029	38,426	23,553	-	-	-	-
YoY %	153.40%	-47.88%	63.15%	0.00%	-	-	-	-
Horiz. %	215.49%	85.04%	163.15%	100.00%	-	-	-	-
Div Payout %	45.83%	43.33%	30.90%	24.75%	-	-	-	-
YoY %	5.77%	40.23%	24.85%	0.00%	-	-	-	-
Horiz. %	185.17%	175.07%	124.85%	100.00%	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	3,137,520	2,788,666	2,674,502	2,126,563	1,797,211	1,160,865	1,594,427	11.93%
YoY %	12.51%	4.27%	25.77%	18.33%	54.82%	-27.19%	-	-
Horiz. %	196.78%	174.90%	167.74%	133.37%	112.72%	72.81%	100.00%	-
NOSH	1,538,000	1,540,700	1,537,070	1,345,926	1,167,020	1,160,865	1,163,815	4.75%
YoY %	-0.18%	0.24%	14.20%	15.33%	0.53%	-0.25%	-	-
Horiz. %	132.15%	132.38%	132.07%	115.65%	100.28%	99.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	40.01%	17.97%	29.49%	23.67%	11.01%	7.26%	15.32%	-
YoY %	122.65%	-39.06%	24.59%	114.99%	51.65%	-52.61%	-	-
Horiz. %	261.16%	117.30%	192.49%	154.50%	71.87%	47.39%	100.00%	-
ROE	3.53%	1.66%	4.65%	4.47%	2.20%	2.05%	3.32%	-
YoY %	112.65%	-64.30%	4.03%	103.18%	7.32%	-38.25%	-	-
Horiz. %	106.33%	50.00%	140.06%	134.64%	66.27%	61.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	17.96	16.68	27.42	29.87	30.85	28.36	29.70	-8.03%
YoY %	7.67%	-39.17%	-8.20%	-3.18%	8.78%	-4.51%	-	-
Horiz. %	60.47%	56.16%	92.32%	100.57%	103.87%	95.49%	100.00%	-
EPS	7.20	3.00	8.09	7.07	3.39	2.05	4.55	7.94%
YoY %	140.00%	-62.92%	14.43%	108.55%	65.37%	-54.95%	-	-
Horiz. %	158.24%	65.93%	177.80%	155.38%	74.51%	45.05%	100.00%	-
DPS	3.30	1.30	2.50	1.75	0.00	0.00	0.00	-
YoY %	153.85%	-48.00%	42.86%	0.00%	0.00%	0.00%	-	-
Horiz. %	188.57%	74.29%	142.86%	100.00%	-	-	-	-
NAPS	2.04	1.81	1.74	1.58	1.54	1.00	1.37	6.85%
YoY %	12.71%	4.02%	10.13%	2.60%	54.00%	-27.01%	-	-
Horiz. %	148.91%	132.12%	127.01%	115.33%	112.41%	72.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,345,926
RPS	17.84	16.60	27.23	25.97	23.25	21.27	22.33	-3.67%
YoY %	7.47%	-39.04%	4.85%	11.70%	9.31%	-4.75%	-	-
Horiz. %	79.89%	74.34%	121.94%	116.30%	104.12%	95.25%	100.00%	-
EPS	7.15	2.99	8.03	6.15	2.56	1.54	3.42	13.07%
YoY %	139.13%	-62.76%	30.57%	140.23%	66.23%	-54.97%	-	-
Horiz. %	209.06%	87.43%	234.80%	179.82%	74.85%	45.03%	100.00%	-
DPS	3.28	1.29	2.48	1.52	0.00	0.00	0.00	-
YoY %	154.26%	-47.98%	63.16%	0.00%	0.00%	0.00%	-	-
Horiz. %	215.79%	84.87%	163.16%	100.00%	-	-	-	-
NAPS	2.0267	1.8013	1.7276	1.3737	1.1609	0.7499	1.0299	11.93%
YoY %	12.51%	4.27%	25.76%	18.33%	54.81%	-27.19%	-	-
Horiz. %	196.79%	174.90%	167.74%	133.38%	112.72%	72.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.95	2.35	2.77	3.54	2.01	2.44	2.33	-
P/RPS	16.43	14.09	10.10	11.85	6.52	8.60	7.84	13.11%
YoY %	16.61%	39.50%	-14.77%	81.75%	-24.19%	9.69%	-	-
Horiz. %	209.57%	179.72%	128.83%	151.15%	83.16%	109.69%	100.00%	-
P/EPS	40.97	78.33	34.24	50.07	59.29	119.08	51.21	-3.64%
YoY %	-47.70%	128.77%	-31.62%	-15.55%	-50.21%	132.53%	-	-
Horiz. %	80.00%	152.96%	66.86%	97.77%	115.78%	232.53%	100.00%	-
EY	2.44	1.28	2.92	2.00	1.69	0.84	1.95	3.80%
YoY %	90.62%	-56.16%	46.00%	18.34%	101.19%	-56.92%	-	-
Horiz. %	125.13%	65.64%	149.74%	102.56%	86.67%	43.08%	100.00%	-
DY	1.12	0.55	0.90	0.49	0.00	0.00	0.00	-
YoY %	103.64%	-38.89%	83.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	228.57%	112.24%	183.67%	100.00%	-	-	-	-
P/NAPS	1.45	1.30	1.59	2.24	1.31	2.44	1.70	-2.61%
YoY %	11.54%	-18.24%	-29.02%	70.99%	-46.31%	43.53%	-	-
Horiz. %	85.29%	76.47%	93.53%	131.76%	77.06%	143.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	20/08/10	17/08/09	08/08/08	17/08/07	07/08/06	30/08/05	25/08/04	-
Price	3.05	2.42	2.78	2.63	2.05	2.48	2.26	-
P/RPS	16.98	14.51	10.14	8.80	6.65	8.74	7.61	14.30%
YoY %	17.02%	43.10%	15.23%	32.33%	-23.91%	14.85%	-	-
Horiz. %	223.13%	190.67%	133.25%	115.64%	87.39%	114.85%	100.00%	-
P/EPS	42.36	80.67	34.36	37.20	60.47	121.04	49.67	-2.61%
YoY %	-47.49%	134.78%	-7.63%	-38.48%	-50.04%	143.69%	-	-
Horiz. %	85.28%	162.41%	69.18%	74.89%	121.74%	243.69%	100.00%	-
EY	2.36	1.24	2.91	2.69	1.65	0.83	2.01	2.71%
YoY %	90.32%	-57.39%	8.18%	63.03%	98.80%	-58.71%	-	-
Horiz. %	117.41%	61.69%	144.78%	133.83%	82.09%	41.29%	100.00%	-
DY	1.08	0.54	0.90	0.67	0.00	0.00	0.00	-
YoY %	100.00%	-40.00%	34.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	161.19%	80.60%	134.33%	100.00%	-	-	-	-
P/NAPS	1.50	1.34	1.60	1.66	1.33	2.48	1.65	-1.57%
YoY %	11.94%	-16.25%	-3.61%	24.81%	-46.37%	50.30%	-	-
Horiz. %	90.91%	81.21%	96.97%	100.61%	80.61%	150.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos