[ABMB] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -75.22%
YoY- -4.03%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 463,765 336,739 364,177 319,338 307,065 276,223 257,023 10.33%
PBT 160,662 173,319 183,956 166,368 174,066 150,277 62,443 17.05%
Tax -38,732 -42,509 -46,165 -41,791 -44,091 -39,756 -16,248 15.57%
NP 121,930 130,810 137,791 124,577 129,975 110,521 46,195 17.54%
-
NP to SH 121,930 130,810 137,791 124,532 129,766 110,736 46,221 17.53%
-
Tax Rate 24.11% 24.53% 25.10% 25.12% 25.33% 26.46% 26.02% -
Total Cost 341,835 205,929 226,386 194,761 177,090 165,702 210,828 8.38%
-
Net Worth 4,450,445 4,076,404 4,103,109 3,811,894 3,459,933 3,137,520 2,788,666 8.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 114,825 100,233 85,355 50,754 20,029 -
Div Payout % - - 83.33% 80.49% 65.78% 45.83% 43.33% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,450,445 4,076,404 4,103,109 3,811,894 3,459,933 3,137,520 2,788,666 8.09%
NOSH 1,524,125 1,548,106 1,548,106 1,518,682 1,524,200 1,538,000 1,540,700 -0.18%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 26.29% 38.85% 37.84% 39.01% 42.33% 40.01% 17.97% -
ROE 2.74% 3.21% 3.36% 3.27% 3.75% 3.53% 1.66% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.43 22.14 23.79 21.03 20.15 17.96 16.68 10.53%
EPS 8.00 8.60 9.00 8.20 8.50 7.20 3.00 17.75%
DPS 0.00 0.00 7.50 6.60 5.60 3.30 1.30 -
NAPS 2.92 2.68 2.68 2.51 2.27 2.04 1.81 8.29%
Adjusted Per Share Value based on latest NOSH - 1,518,682
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 29.96 21.76 23.53 20.63 19.84 17.85 16.61 10.32%
EPS 7.88 8.45 8.90 8.05 8.38 7.15 2.99 17.51%
DPS 0.00 0.00 7.42 6.48 5.51 3.28 1.29 -
NAPS 2.8754 2.6338 2.651 2.4629 2.2355 2.0271 1.8018 8.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.39 4.72 5.30 4.16 3.18 2.95 2.35 -
P/RPS 14.43 21.32 22.28 19.78 15.78 16.43 14.09 0.39%
P/EPS 54.88 54.88 58.89 50.73 37.35 40.97 78.33 -5.75%
EY 1.82 1.82 1.70 1.97 2.68 2.44 1.28 6.03%
DY 0.00 0.00 1.42 1.59 1.76 1.12 0.55 -
P/NAPS 1.50 1.76 1.98 1.66 1.40 1.45 1.30 2.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 11/08/14 06/08/13 15/08/12 16/08/11 20/08/10 17/08/09 -
Price 3.66 4.88 5.38 4.32 3.42 3.05 2.42 -
P/RPS 12.03 22.04 22.62 20.54 16.98 16.98 14.51 -3.07%
P/EPS 45.75 56.74 59.78 52.68 40.17 42.36 80.67 -9.01%
EY 2.19 1.76 1.67 1.90 2.49 2.36 1.24 9.93%
DY 0.00 0.00 1.39 1.53 1.64 1.08 0.54 -
P/NAPS 1.25 1.82 2.01 1.72 1.51 1.50 1.34 -1.15%

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