[ABMB] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 113.98%
YoY- 4.92%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 710,254 725,366 678,918 658,312 620,236 573,203 508,692 5.71%
PBT 341,295 410,357 360,119 357,124 340,971 287,915 170,523 12.25%
Tax -84,703 -99,219 -91,093 -90,617 -86,669 -74,983 -46,263 10.60%
NP 256,592 311,138 269,026 266,507 254,302 212,932 124,260 12.83%
-
NP to SH 256,592 311,138 269,026 266,478 253,979 213,009 124,259 12.83%
-
Tax Rate 24.82% 24.18% 25.30% 25.37% 25.42% 26.04% 27.13% -
Total Cost 453,662 414,228 409,892 391,805 365,934 360,271 384,432 2.79%
-
Net Worth 4,560,144 4,280,044 4,074,388 3,846,278 3,543,814 3,202,797 2,838,014 8.22%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 122,419 136,597 114,449 100,735 85,540 50,570 19,942 35.29%
Div Payout % 47.71% 43.90% 42.54% 37.80% 33.68% 23.74% 16.05% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,560,144 4,280,044 4,074,388 3,846,278 3,543,814 3,202,797 2,838,014 8.22%
NOSH 1,548,106 1,517,746 1,548,106 1,548,106 1,527,506 1,532,438 1,534,061 0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 36.13% 42.89% 39.63% 40.48% 41.00% 37.15% 24.43% -
ROE 5.63% 7.27% 6.60% 6.93% 7.17% 6.65% 4.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.41 47.79 44.49 43.13 40.60 37.40 33.16 5.76%
EPS 16.80 20.50 17.70 17.50 16.60 13.90 8.10 12.92%
DPS 8.00 9.00 7.50 6.60 5.60 3.30 1.30 35.35%
NAPS 2.98 2.82 2.67 2.52 2.32 2.09 1.85 8.26%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 45.89 46.87 43.86 42.53 40.07 37.03 32.87 5.71%
EPS 16.58 20.10 17.38 17.22 16.41 13.76 8.03 12.83%
DPS 7.91 8.83 7.39 6.51 5.53 3.27 1.29 35.27%
NAPS 2.9463 2.7653 2.6325 2.4851 2.2897 2.0693 1.8336 8.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.35 4.99 5.01 4.09 3.30 3.09 2.54 -
P/RPS 7.22 10.44 11.26 9.48 8.13 8.26 7.66 -0.98%
P/EPS 19.98 24.34 28.42 23.43 19.85 22.23 31.36 -7.23%
EY 5.01 4.11 3.52 4.27 5.04 4.50 3.19 7.81%
DY 2.39 1.80 1.50 1.61 1.70 1.07 0.51 29.34%
P/NAPS 1.12 1.77 1.88 1.62 1.42 1.48 1.37 -3.30%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 29/11/13 20/11/12 16/11/11 22/11/10 25/11/09 -
Price 3.55 4.80 4.94 4.07 3.50 3.17 2.81 -
P/RPS 7.65 10.04 11.10 9.44 8.62 8.47 8.47 -1.68%
P/EPS 21.17 23.41 28.02 23.31 21.05 22.81 34.69 -7.89%
EY 4.72 4.27 3.57 4.29 4.75 4.38 2.88 8.57%
DY 2.25 1.88 1.52 1.62 1.60 1.04 0.46 30.27%
P/NAPS 1.19 1.70 1.85 1.62 1.51 1.52 1.52 -3.99%

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