[ABMB] YoY 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- 231.27%
YoY- 308.35%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 278,269 409,597 403,930 376,597 319,171 336,007 382,065 -5.14%
PBT 131,013 67,613 138,342 70,970 18,309 109,358 96,613 5.20%
Tax -31,022 -18,412 -36,322 -18,654 -5,388 -33,264 -32,119 -0.57%
NP 99,991 49,201 102,020 52,316 12,921 76,094 64,494 7.57%
-
NP to SH 99,912 49,231 102,075 52,412 12,835 76,094 64,494 7.56%
-
Tax Rate 23.68% 27.23% 26.26% 26.28% 29.43% 30.42% 33.25% -
Total Cost 178,278 360,396 301,910 324,281 306,250 259,913 317,571 -9.16%
-
Net Worth 2,935,875 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 12.73%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 78,392 57,692 69,702 - - - - -
Div Payout % 78.46% 117.19% 68.29% - - - - -
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 2,935,875 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 12.73%
NOSH 1,537,107 1,538,468 1,548,937 1,169,910 1,166,818 1,163,422 1,162,054 4.76%
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 35.93% 12.01% 25.26% 13.89% 4.05% 22.65% 16.88% -
ROE 3.40% 1.77% 3.92% 2.87% 0.73% 4.51% 4.51% -
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 18.10 26.62 26.08 32.19 27.35 28.88 32.88 -9.46%
EPS 6.50 3.20 6.59 4.48 1.10 6.55 5.55 2.66%
DPS 5.10 3.75 4.50 0.00 0.00 0.00 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 17.97 26.46 26.09 24.33 20.62 21.70 24.68 -5.14%
EPS 6.45 3.18 6.59 3.39 0.83 4.92 4.17 7.53%
DPS 5.06 3.73 4.50 0.00 0.00 0.00 0.00 -
NAPS 1.8964 1.7987 1.6809 1.1789 1.1381 1.0897 0.9233 12.73%
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 14.97 6.84 11.81 7.36 8.08 8.66 4.44 22.43%
P/EPS 41.69 56.88 46.74 52.90 200.91 38.22 26.31 7.96%
EY 2.40 1.76 2.14 1.89 0.50 2.62 3.80 -7.36%
DY 1.88 2.06 1.46 0.00 0.00 0.00 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 14.09 6.65 11.24 8.76 8.23 9.31 6.39 14.07%
P/EPS 39.23 55.31 44.46 62.95 204.55 41.13 37.84 0.60%
EY 2.55 1.81 2.25 1.59 0.49 2.43 2.64 -0.57%
DY 2.00 2.12 1.54 0.00 0.00 0.00 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