[ABMB] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 52.85%
YoY- -10.36%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,218,659 1,168,493 1,102,173 1,071,431 1,075,443 1,007,550 978,026 3.73%
PBT 557,104 530,848 522,888 522,865 578,612 541,605 535,718 0.65%
Tax -131,283 -150,491 -128,153 -130,675 -141,101 -136,070 -136,445 -0.64%
NP 425,821 380,357 394,735 392,190 437,511 405,535 399,273 1.07%
-
NP to SH 425,821 380,357 394,735 392,190 437,511 405,535 399,220 1.08%
-
Tax Rate 23.57% 28.35% 24.51% 24.99% 24.39% 25.12% 25.47% -
Total Cost 792,838 788,136 707,438 679,241 637,932 602,015 578,753 5.38%
-
Net Worth 5,573,181 5,290,668 4,916,060 4,601,190 4,253,579 3,943,593 3,997,517 5.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 131,589 130,728 129,771 121,885 136,722 288,185 253,277 -10.33%
Div Payout % 30.90% 34.37% 32.88% 31.08% 31.25% 71.06% 63.44% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 5,573,181 5,290,668 4,916,060 4,601,190 4,253,579 3,943,593 3,997,517 5.69%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,519,135 1,548,106 1,548,106 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 34.94% 32.55% 35.81% 36.60% 40.68% 40.25% 40.82% -
ROE 7.64% 7.19% 8.03% 8.52% 10.29% 10.28% 9.99% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 78.72 75.98 72.19 70.32 70.79 66.43 64.10 3.48%
EPS 27.50 24.70 25.90 25.70 28.80 26.70 26.20 0.81%
DPS 8.50 8.50 8.50 8.00 9.00 19.00 16.60 -10.55%
NAPS 3.60 3.44 3.22 3.02 2.80 2.60 2.62 5.43%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 78.72 75.48 71.19 69.21 69.47 65.08 63.18 3.73%
EPS 27.50 24.57 25.50 25.33 28.26 26.20 25.79 1.07%
DPS 8.50 8.44 8.38 7.87 8.83 18.62 16.36 -10.33%
NAPS 3.60 3.4175 3.1755 2.9721 2.7476 2.5474 2.5822 5.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.02 4.08 3.72 3.56 4.70 4.76 4.40 -
P/RPS 5.11 5.37 5.15 5.06 6.64 7.17 6.86 -4.78%
P/EPS 14.62 16.50 14.39 13.83 16.32 17.80 16.82 -2.30%
EY 6.84 6.06 6.95 7.23 6.13 5.62 5.95 2.34%
DY 2.11 2.08 2.28 2.25 1.91 3.99 3.77 -9.21%
P/NAPS 1.12 1.19 1.16 1.18 1.68 1.83 1.68 -6.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 22/02/17 22/02/16 16/02/15 13/02/14 19/02/13 -
Price 4.20 4.12 3.95 3.56 4.78 4.69 4.04 -
P/RPS 5.34 5.42 5.47 5.06 6.75 7.06 6.30 -2.71%
P/EPS 15.27 16.66 15.28 13.83 16.60 17.54 15.44 -0.18%
EY 6.55 6.00 6.55 7.23 6.03 5.70 6.48 0.17%
DY 2.02 2.06 2.15 2.25 1.88 4.05 4.11 -11.16%
P/NAPS 1.17 1.20 1.23 1.18 1.71 1.80 1.54 -4.47%

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