[ABMB] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 47.54%
YoY- -3.64%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,371,753 1,260,537 1,218,659 1,168,493 1,102,173 1,071,431 1,075,443 4.13%
PBT 406,763 437,453 557,104 530,848 522,888 522,865 578,612 -5.69%
Tax -98,050 -111,247 -131,283 -150,491 -128,153 -130,675 -141,101 -5.88%
NP 308,713 326,206 425,821 380,357 394,735 392,190 437,511 -5.64%
-
NP to SH 308,713 326,206 425,821 380,357 394,735 392,190 437,511 -5.64%
-
Tax Rate 24.10% 25.43% 23.57% 28.35% 24.51% 24.99% 24.39% -
Total Cost 1,063,040 934,331 792,838 788,136 707,438 679,241 637,932 8.87%
-
Net Worth 6,440,120 5,913,764 5,573,181 5,290,668 4,916,060 4,601,190 4,253,579 7.15%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 92,886 131,589 130,728 129,771 121,885 136,722 -
Div Payout % - 28.47% 30.90% 34.37% 32.88% 31.08% 31.25% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 6,440,120 5,913,764 5,573,181 5,290,668 4,916,060 4,601,190 4,253,579 7.15%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,519,135 0.31%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 22.51% 25.88% 34.94% 32.55% 35.81% 36.60% 40.68% -
ROE 4.79% 5.52% 7.64% 7.19% 8.03% 8.52% 10.29% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 88.61 81.42 78.72 75.98 72.19 70.32 70.79 3.80%
EPS 19.90 21.10 27.50 24.70 25.90 25.70 28.80 -5.96%
DPS 0.00 6.00 8.50 8.50 8.50 8.00 9.00 -
NAPS 4.16 3.82 3.60 3.44 3.22 3.02 2.80 6.81%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 88.63 81.44 78.74 75.50 71.21 69.23 69.48 4.13%
EPS 19.95 21.08 27.51 24.57 25.50 25.34 28.27 -5.63%
DPS 0.00 6.00 8.50 8.45 8.38 7.88 8.83 -
NAPS 4.161 3.8209 3.6008 3.4183 3.1763 2.9728 2.7482 7.15%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.91 2.63 4.02 4.08 3.72 3.56 4.70 -
P/RPS 3.28 3.23 5.11 5.37 5.15 5.06 6.64 -11.08%
P/EPS 14.59 12.48 14.62 16.50 14.39 13.83 16.32 -1.84%
EY 6.85 8.01 6.84 6.06 6.95 7.23 6.13 1.86%
DY 0.00 2.28 2.11 2.08 2.28 2.25 1.91 -
P/NAPS 0.70 0.69 1.12 1.19 1.16 1.18 1.68 -13.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 28/02/19 26/02/18 22/02/17 22/02/16 16/02/15 -
Price 2.65 2.31 4.20 4.12 3.95 3.56 4.78 -
P/RPS 2.99 2.84 5.34 5.42 5.47 5.06 6.75 -12.67%
P/EPS 13.29 10.96 15.27 16.66 15.28 13.83 16.60 -3.63%
EY 7.53 9.12 6.55 6.00 6.55 7.23 6.03 3.76%
DY 0.00 2.60 2.02 2.06 2.15 2.25 1.88 -
P/NAPS 0.64 0.60 1.17 1.20 1.23 1.18 1.71 -15.09%

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