[ABMB] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 47.38%
YoY- 52.17%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,504,281 1,451,193 1,416,119 1,371,753 1,260,537 1,218,659 1,168,493 4.29%
PBT 680,478 717,573 668,619 406,763 437,453 557,104 530,848 4.22%
Tax -167,745 -169,893 -198,843 -98,050 -111,247 -131,283 -150,491 1.82%
NP 512,733 547,680 469,776 308,713 326,206 425,821 380,357 5.10%
-
NP to SH 512,733 547,680 469,776 308,713 326,206 425,821 380,357 5.10%
-
Tax Rate 24.65% 23.68% 29.74% 24.10% 25.43% 23.57% 28.35% -
Total Cost 991,548 903,513 946,343 1,063,040 934,331 792,838 788,136 3.89%
-
Net Worth 6,981,958 6,548,488 6,409,158 6,440,120 5,913,764 5,573,181 5,290,668 4.72%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 92,886 131,589 130,728 -
Div Payout % - - - - 28.47% 30.90% 34.37% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 6,981,958 6,548,488 6,409,158 6,440,120 5,913,764 5,573,181 5,290,668 4.72%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 34.08% 37.74% 33.17% 22.51% 25.88% 34.94% 32.55% -
ROE 7.34% 8.36% 7.33% 4.79% 5.52% 7.64% 7.19% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 97.17 93.74 91.47 88.61 81.42 78.72 75.98 4.18%
EPS 33.12 35.38 30.35 19.90 21.10 27.50 24.70 5.00%
DPS 0.00 0.00 0.00 0.00 6.00 8.50 8.50 -
NAPS 4.51 4.23 4.14 4.16 3.82 3.60 3.44 4.61%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 97.19 93.76 91.50 88.63 81.44 78.74 75.50 4.29%
EPS 33.13 35.39 30.35 19.95 21.08 27.51 24.57 5.10%
DPS 0.00 0.00 0.00 0.00 6.00 8.50 8.45 -
NAPS 4.511 4.231 4.141 4.161 3.8209 3.6008 3.4183 4.72%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.39 3.67 2.86 2.91 2.63 4.02 4.08 -
P/RPS 3.49 3.92 3.13 3.28 3.23 5.11 5.37 -6.92%
P/EPS 10.24 10.37 9.42 14.59 12.48 14.62 16.50 -7.63%
EY 9.77 9.64 10.61 6.85 8.01 6.84 6.06 8.28%
DY 0.00 0.00 0.00 0.00 2.28 2.11 2.08 -
P/NAPS 0.75 0.87 0.69 0.70 0.69 1.12 1.19 -7.40%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 26/02/18 -
Price 3.57 3.48 3.41 2.65 2.31 4.20 4.12 -
P/RPS 3.67 3.71 3.73 2.99 2.84 5.34 5.42 -6.28%
P/EPS 10.78 9.84 11.24 13.29 10.96 15.27 16.66 -6.99%
EY 9.28 10.17 8.90 7.53 9.12 6.55 6.00 7.53%
DY 0.00 0.00 0.00 0.00 2.60 2.02 2.06 -
P/NAPS 0.79 0.82 0.82 0.64 0.60 1.17 1.20 -6.72%

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