[ABMB] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 28.03%
YoY- 102.95%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 319,714 310,183 284,978 278,269 409,597 403,930 376,597 -2.68%
PBT 178,594 169,579 150,836 131,013 67,613 138,342 70,970 16.61%
Tax -45,828 -43,302 -39,523 -31,022 -18,412 -36,322 -18,654 16.14%
NP 132,766 126,277 111,313 99,991 49,201 102,020 52,316 16.77%
-
NP to SH 132,742 126,146 111,121 99,912 49,231 102,075 52,412 16.73%
-
Tax Rate 25.66% 25.54% 26.20% 23.68% 27.23% 26.26% 26.28% -
Total Cost 186,948 183,906 173,665 178,278 360,396 301,910 324,281 -8.76%
-
Net Worth 3,997,517 3,070,683 3,272,741 2,935,875 2,784,628 2,602,215 1,825,060 13.94%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 152,577 118,221 56,321 78,392 57,692 69,702 - -
Div Payout % 114.94% 93.72% 50.68% 78.46% 117.19% 68.29% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,997,517 3,070,683 3,272,741 2,935,875 2,784,628 2,602,215 1,825,060 13.94%
NOSH 1,548,106 1,535,341 1,522,205 1,537,107 1,538,468 1,548,937 1,169,910 4.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 41.53% 40.71% 39.06% 35.93% 12.01% 25.26% 13.89% -
ROE 3.32% 4.11% 3.40% 3.40% 1.77% 3.92% 2.87% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.95 20.20 18.72 18.10 26.62 26.08 32.19 -6.90%
EPS 8.70 8.30 7.30 6.50 3.20 6.59 4.48 11.68%
DPS 10.00 7.70 3.70 5.10 3.75 4.50 0.00 -
NAPS 2.62 2.00 2.15 1.91 1.81 1.68 1.56 9.01%
Adjusted Per Share Value based on latest NOSH - 1,537,107
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.66 20.04 18.41 17.98 26.46 26.10 24.33 -2.68%
EPS 8.58 8.15 7.18 6.46 3.18 6.60 3.39 16.72%
DPS 9.86 7.64 3.64 5.06 3.73 4.50 0.00 -
NAPS 2.5828 1.984 2.1145 1.8969 1.7991 1.6813 1.1792 13.94%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.40 3.95 3.04 2.71 1.82 3.08 2.37 -
P/RPS 21.00 19.55 16.24 14.97 6.84 11.81 7.36 19.07%
P/EPS 50.57 48.08 41.64 41.69 56.88 46.74 52.90 -0.74%
EY 1.98 2.08 2.40 2.40 1.76 2.14 1.89 0.77%
DY 2.27 1.95 1.22 1.88 2.06 1.46 0.00 -
P/NAPS 1.68 1.98 1.41 1.42 1.01 1.83 1.52 1.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 21/02/11 11/02/10 24/02/09 18/02/08 28/02/07 -
Price 4.04 3.75 3.10 2.55 1.77 2.93 2.82 -
P/RPS 19.28 18.56 16.56 14.09 6.65 11.24 8.76 14.03%
P/EPS 46.44 45.64 42.47 39.23 55.31 44.46 62.95 -4.93%
EY 2.15 2.19 2.35 2.55 1.81 2.25 1.59 5.15%
DY 2.48 2.05 1.19 2.00 2.12 1.54 0.00 -
P/NAPS 1.54 1.88 1.44 1.34 0.98 1.74 1.81 -2.65%

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