[ABMB] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 118.3%
YoY- 53.06%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,145,423 994,363 954,647 935,937 896,054 836,215 800,258 6.15%
PBT 472,092 443,009 479,329 418,296 272,752 255,787 367,868 4.24%
Tax -105,532 -107,140 -108,749 -99,541 -64,496 -63,578 -90,979 2.50%
NP 366,560 335,869 370,580 318,755 208,256 192,209 276,889 4.78%
-
NP to SH 366,560 335,869 370,580 318,755 208,256 192,209 276,889 4.78%
-
Tax Rate 22.35% 24.18% 22.69% 23.80% 23.65% 24.86% 24.73% -
Total Cost 778,863 658,494 584,067 617,182 687,798 644,006 523,369 6.84%
-
Net Worth 7,414,790 6,920,033 6,486,564 6,440,120 6,409,158 5,882,802 5,557,700 4.91%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 147,057 167,969 185,772 128,492 - 92,886 131,589 1.86%
Div Payout % 40.12% 50.01% 50.13% 40.31% - 48.33% 47.52% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 7,414,790 6,920,033 6,486,564 6,440,120 6,409,158 5,882,802 5,557,700 4.91%
NOSH 1,547,972 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 32.00% 33.78% 38.82% 34.06% 23.24% 22.99% 34.60% -
ROE 4.94% 4.85% 5.71% 4.95% 3.25% 3.27% 4.98% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 74.00 64.23 61.67 60.46 57.88 54.02 51.69 6.15%
EPS 23.68 21.70 23.94 20.59 13.50 12.40 17.90 4.76%
DPS 9.50 10.85 12.00 8.30 0.00 6.00 8.50 1.86%
NAPS 4.79 4.47 4.19 4.16 4.14 3.80 3.59 4.91%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 74.01 64.25 61.68 60.47 57.89 54.03 51.70 6.15%
EPS 23.68 21.70 23.94 20.59 13.46 12.42 17.89 4.77%
DPS 9.50 10.85 12.00 8.30 0.00 6.00 8.50 1.86%
NAPS 4.7907 4.471 4.191 4.161 4.141 3.8009 3.5908 4.91%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.45 3.38 3.53 2.57 2.19 2.85 4.18 -
P/RPS 6.01 5.26 5.72 4.25 3.78 5.28 8.09 -4.82%
P/EPS 18.79 15.58 14.75 12.48 16.28 22.95 23.37 -3.56%
EY 5.32 6.42 6.78 8.01 6.14 4.36 4.28 3.68%
DY 2.13 3.21 3.40 3.23 0.00 2.11 2.03 0.80%
P/NAPS 0.93 0.76 0.84 0.62 0.53 0.75 1.16 -3.61%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 29/11/22 26/11/21 27/11/20 27/11/19 29/11/18 -
Price 4.91 3.43 3.79 2.76 2.59 2.69 4.03 -
P/RPS 6.64 5.34 6.15 4.57 4.47 4.98 7.80 -2.64%
P/EPS 20.73 15.81 15.83 13.40 19.25 21.67 22.53 -1.37%
EY 4.82 6.33 6.32 7.46 5.19 4.62 4.44 1.37%
DY 1.93 3.16 3.17 3.01 0.00 2.23 2.11 -1.47%
P/NAPS 1.03 0.77 0.90 0.66 0.63 0.71 1.12 -1.38%

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