[ABMB] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 51.72%
YoY- 475.36%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 858,181 786,961 1,236,011 1,170,583 1,085,551 970,683 1,021,796 -2.86%
PBT 438,751 301,536 297,639 393,710 84,562 -262,550 247,403 10.01%
Tax -114,506 -77,285 -69,594 -94,119 -32,401 72,637 -70,237 8.48%
NP 324,245 224,251 228,045 299,591 52,161 -189,913 177,166 10.59%
-
NP to SH 324,268 224,171 228,224 299,450 52,046 -190,223 177,166 10.59%
-
Tax Rate 26.10% 25.63% 23.38% 23.91% 38.32% - 28.39% -
Total Cost 533,936 562,710 1,007,966 870,992 1,033,390 1,160,596 844,630 -7.35%
-
Net Worth 3,288,567 2,932,647 2,783,594 2,488,011 1,824,533 1,757,874 1,685,565 11.77%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 107,069 98,266 96,118 92,559 - - 23,249 28.97%
Div Payout % 33.02% 43.84% 42.12% 30.91% - - 13.12% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,288,567 2,932,647 2,783,594 2,488,011 1,824,533 1,757,874 1,685,565 11.77%
NOSH 1,529,565 1,535,417 1,537,897 1,480,959 1,169,573 1,164,155 1,162,458 4.67%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 37.78% 28.50% 18.45% 25.59% 4.81% -19.56% 17.34% -
ROE 9.86% 7.64% 8.20% 12.04% 2.85% -10.82% 10.51% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 56.11 51.25 80.37 79.04 92.82 83.38 87.90 -7.20%
EPS 21.20 14.60 14.80 20.22 4.45 -16.34 15.24 5.65%
DPS 7.00 6.40 6.25 6.25 0.00 0.00 2.00 23.20%
NAPS 2.15 1.91 1.81 1.68 1.56 1.51 1.45 6.78%
Adjusted Per Share Value based on latest NOSH - 1,548,937
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 55.43 50.83 79.84 75.61 70.12 62.70 66.00 -2.86%
EPS 20.95 14.48 14.74 19.34 3.36 -12.29 11.44 10.60%
DPS 6.92 6.35 6.21 5.98 0.00 0.00 1.50 29.00%
NAPS 2.1243 1.8943 1.7981 1.6071 1.1786 1.1355 1.0888 11.77%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.04 2.71 1.82 3.08 2.37 2.21 2.50 -
P/RPS 5.42 5.29 2.26 3.90 2.55 2.65 2.84 11.36%
P/EPS 14.34 18.56 12.26 15.23 53.26 -13.53 16.40 -2.21%
EY 6.97 5.39 8.15 6.56 1.88 -7.39 6.10 2.24%
DY 2.30 2.36 3.43 2.03 0.00 0.00 0.80 19.23%
P/NAPS 1.41 1.42 1.01 1.83 1.52 1.46 1.72 -3.25%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 11/02/10 24/02/09 18/02/08 28/02/07 17/02/06 24/02/05 -
Price 3.10 2.55 1.77 2.93 2.82 2.25 2.69 -
P/RPS 5.53 4.98 2.20 3.71 3.04 2.70 3.06 10.36%
P/EPS 14.62 17.47 11.93 14.49 63.37 -13.77 17.65 -3.08%
EY 6.84 5.73 8.38 6.90 1.58 -7.26 5.67 3.17%
DY 2.26 2.51 3.53 2.13 0.00 0.00 0.74 20.44%
P/NAPS 1.44 1.34 0.98 1.74 1.81 1.49 1.86 -4.17%

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