[ABMB] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 14320.22%
YoY- 127.36%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 786,961 1,236,011 1,170,583 1,085,551 970,683 1,021,796 1,108,342 -5.54%
PBT 301,536 297,639 393,710 84,562 -262,550 247,403 224,407 5.04%
Tax -77,285 -69,594 -94,119 -32,401 72,637 -70,237 -74,173 0.68%
NP 224,251 228,045 299,591 52,161 -189,913 177,166 150,234 6.89%
-
NP to SH 224,171 228,224 299,450 52,046 -190,223 177,166 150,234 6.89%
-
Tax Rate 25.63% 23.38% 23.91% 38.32% - 28.39% 33.05% -
Total Cost 562,710 1,007,966 870,992 1,033,390 1,160,596 844,630 958,108 -8.48%
-
Net Worth 2,932,647 2,783,594 2,488,011 1,824,533 1,757,874 1,685,565 1,430,246 12.70%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 98,266 96,118 92,559 - - 23,249 - -
Div Payout % 43.84% 42.12% 30.91% - - 13.12% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,932,647 2,783,594 2,488,011 1,824,533 1,757,874 1,685,565 1,430,246 12.70%
NOSH 1,535,417 1,537,897 1,480,959 1,169,573 1,164,155 1,162,458 1,162,801 4.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 28.50% 18.45% 25.59% 4.81% -19.56% 17.34% 13.55% -
ROE 7.64% 8.20% 12.04% 2.85% -10.82% 10.51% 10.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.25 80.37 79.04 92.82 83.38 87.90 95.32 -9.81%
EPS 14.60 14.80 20.22 4.45 -16.34 15.24 12.92 2.05%
DPS 6.40 6.25 6.25 0.00 0.00 2.00 0.00 -
NAPS 1.91 1.81 1.68 1.56 1.51 1.45 1.23 7.60%
Adjusted Per Share Value based on latest NOSH - 1,169,910
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 50.85 79.86 75.63 70.14 62.72 66.02 71.61 -5.54%
EPS 14.48 14.75 19.35 3.36 -12.29 11.45 9.71 6.88%
DPS 6.35 6.21 5.98 0.00 0.00 1.50 0.00 -
NAPS 1.8948 1.7985 1.6075 1.1788 1.1358 1.089 0.9241 12.70%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.71 1.82 3.08 2.37 2.21 2.50 1.46 -
P/RPS 5.29 2.26 3.90 2.55 2.65 2.84 1.53 22.94%
P/EPS 18.56 12.26 15.23 53.26 -13.53 16.40 11.30 8.61%
EY 5.39 8.15 6.56 1.88 -7.39 6.10 8.85 -7.92%
DY 2.36 3.43 2.03 0.00 0.00 0.80 0.00 -
P/NAPS 1.42 1.01 1.83 1.52 1.46 1.72 1.19 2.98%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 24/02/09 18/02/08 28/02/07 17/02/06 24/02/05 27/02/04 -
Price 2.55 1.77 2.93 2.82 2.25 2.69 2.10 -
P/RPS 4.98 2.20 3.71 3.04 2.70 3.06 2.20 14.57%
P/EPS 17.47 11.93 14.49 63.37 -13.77 17.65 16.25 1.21%
EY 5.73 8.38 6.90 1.58 -7.26 5.67 6.15 -1.17%
DY 2.51 3.53 2.13 0.00 0.00 0.74 0.00 -
P/NAPS 1.34 0.98 1.74 1.81 1.49 1.86 1.71 -3.97%

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