[ABMB] YoY TTM Result on 30-Jun-2007 [#1]

Stock

[ABMB] ALLIANCE BANK MALAYSIA BERHAD

Announcement Date

17-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 51.83%

YoY- 187.54%

Quarter Report

1st Quarter Report-June2007.pdf

Latest QR

Upcoming QR

ABMB's Result

ABMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,082,308	1,475,914	1,605,455	1,500,852	1,314,561	1,380,840	1,405,451	-4.25%
YoY %	-26.67%	-8.07%	6.97%	14.17%	-4.80%	-1.75%	-	-
Horiz. %	77.01%	105.01%	114.23%	106.79%	93.53%	98.25%	100.00%	-
PBT	496,772	198,791	537,447	222,643	-265,176	268,499	283,951	9.76%
YoY %	149.90%	-63.01%	141.39%	183.96%	-198.76%	-5.44%	-	-
Horiz. %	174.95%	70.01%	189.27%	78.41%	-93.39%	94.56%	100.00%	-
Tax	-130,946	-47,982	-128,226	-59,780	79,490	-79,873	-78,458	8.90%
YoY %	-172.91%	62.58%	-114.50%	-175.20%	199.52%	-1.80%	-	-
Horiz. %	166.90%	61.16%	163.43%	76.19%	-101.32%	101.80%	100.00%	-
NP	365,826	150,809	409,221	162,863	-185,686	188,626	205,493	10.08%
YoY %	142.58%	-63.15%	151.27%	187.71%	-198.44%	-8.21%	-	-
Horiz. %	178.02%	73.39%	199.14%	79.25%	-90.36%	91.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	365,939	150,993	409,144	162,853	-186,033	188,505	205,493	10.09%
YoY %	142.35%	-63.10%	151.24%	187.54%	-198.69%	-8.27%	-	-
Horiz. %	178.08%	73.48%	199.10%	79.25%	-90.53%	91.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.36%	24.14%	23.86%	26.85%	-	29.75%	27.63%	-
YoY %	9.20%	1.17%	-11.14%	0.00%	-	7.67%	-	-
Horiz. %	95.40%	87.37%	86.36%	97.18%	-	107.67%	100.00%	-
Total Cost	716,482	1,325,105	1,196,234	1,337,989	1,500,247	1,192,214	1,199,958	-8.23%
YoY %	-45.93%	10.77%	-10.59%	-10.82%	25.84%	-0.65%	-	-
Horiz. %	59.71%	110.43%	99.69%	111.50%	125.02%	99.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,137,520	2,788,666	2,674,502	2,126,563	1,797,211	1,160,865	1,594,427	11.93%
YoY %	12.51%	4.27%	25.77%	18.33%	54.82%	-27.19%	-	-
Horiz. %	196.78%	174.90%	167.74%	133.37%	112.72%	72.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	129,146	77,721	108,128	23,553	-	11,624	23,229	33.08%
YoY %	66.17%	-28.12%	359.08%	0.00%	-	-49.96%	-	-
Horiz. %	555.97%	334.59%	465.49%	101.39%	-	50.04%	100.00%	-
Div Payout %	35.29%	51.47%	26.43%	14.46%	-	6.17%	11.30%	-
YoY %	-31.44%	94.74%	82.78%	0.00%	-	-45.40%	-	-
Horiz. %	312.30%	455.49%	233.89%	127.96%	-	54.60%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	3,137,520	2,788,666	2,674,502	2,126,563	1,797,211	1,160,865	1,594,427	11.93%
YoY %	12.51%	4.27%	25.77%	18.33%	54.82%	-27.19%	-	-
Horiz. %	196.78%	174.90%	167.74%	133.37%	112.72%	72.81%	100.00%	-
NOSH	1,538,000	1,548,106	1,537,070	1,345,926	1,167,020	1,160,865	1,163,815	4.75%
YoY %	-0.65%	0.72%	14.20%	15.33%	0.53%	-0.25%	-	-
Horiz. %	132.15%	133.02%	132.07%	115.65%	100.28%	99.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	33.80%	10.22%	25.49%	10.85%	-14.13%	13.66%	14.62%	-
YoY %	230.72%	-59.91%	134.93%	176.79%	-203.44%	-6.57%	-	-
Horiz. %	231.19%	69.90%	174.35%	74.21%	-96.65%	93.43%	100.00%	-
ROE	11.66%	5.41%	15.30%	7.66%	-10.35%	16.24%	12.89%	-
YoY %	115.53%	-64.64%	99.74%	174.01%	-163.73%	25.99%	-	-
Horiz. %	90.46%	41.97%	118.70%	59.43%	-80.29%	125.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	70.37	95.80	104.45	111.51	112.64	118.95	120.76	-8.60%
YoY %	-26.54%	-8.28%	-6.33%	-1.00%	-5.30%	-1.50%	-	-
Horiz. %	58.27%	79.33%	86.49%	92.34%	93.28%	98.50%	100.00%	-
EPS	23.79	9.80	26.62	12.10	-15.94	16.24	17.66	5.08%
YoY %	142.76%	-63.19%	120.00%	175.91%	-198.15%	-8.04%	-	-
Horiz. %	134.71%	55.49%	150.74%	68.52%	-90.26%	91.96%	100.00%	-
DPS	8.40	5.04	7.03	1.75	0.00	1.00	2.00	27.00%
YoY %	66.67%	-28.31%	301.71%	0.00%	0.00%	-50.00%	-	-
Horiz. %	420.00%	252.00%	351.50%	87.50%	0.00%	50.00%	100.00%	-
NAPS	2.04	1.81	1.74	1.58	1.54	1.00	1.37	6.85%
YoY %	12.71%	4.02%	10.13%	2.60%	54.00%	-27.01%	-	-
Horiz. %	148.91%	132.12%	127.01%	115.33%	112.41%	72.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,345,926
RPS	69.91	95.34	103.70	96.95	84.91	89.20	90.79	-4.26%
YoY %	-26.67%	-8.06%	6.96%	14.18%	-4.81%	-1.75%	-	-
Horiz. %	77.00%	105.01%	114.22%	106.78%	93.52%	98.25%	100.00%	-
EPS	23.64	9.75	26.43	10.52	-12.02	12.18	13.27	10.09%
YoY %	142.46%	-63.11%	151.24%	187.52%	-198.69%	-8.21%	-	-
Horiz. %	178.15%	73.47%	199.17%	79.28%	-90.58%	91.79%	100.00%	-
DPS	8.34	5.02	6.98	1.52	0.00	0.75	1.50	33.08%
YoY %	66.14%	-28.08%	359.21%	0.00%	0.00%	-50.00%	-	-
Horiz. %	556.00%	334.67%	465.33%	101.33%	0.00%	50.00%	100.00%	-
NAPS	2.0267	1.8013	1.7276	1.3737	1.1609	0.7499	1.0299	11.93%
YoY %	12.51%	4.27%	25.76%	18.33%	54.81%	-27.19%	-	-
Horiz. %	196.79%	174.90%	167.74%	133.38%	112.72%	72.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.95	2.35	2.77	3.54	2.01	2.44	2.33	-
P/RPS	4.19	2.45	2.65	3.17	1.78	2.05	1.93	13.78%
YoY %	71.02%	-7.55%	-16.40%	78.09%	-13.17%	6.22%	-	-
Horiz. %	217.10%	126.94%	137.31%	164.25%	92.23%	106.22%	100.00%	-
P/EPS	12.40	23.98	10.41	29.26	-12.61	15.03	13.20	-1.03%
YoY %	-48.29%	130.36%	-64.42%	332.04%	-183.90%	13.86%	-	-
Horiz. %	93.94%	181.67%	78.86%	221.67%	-95.53%	113.86%	100.00%	-
EY	8.07	4.17	9.61	3.42	-7.93	6.66	7.58	1.04%
YoY %	93.53%	-56.61%	180.99%	143.13%	-219.07%	-12.14%	-	-
Horiz. %	106.46%	55.01%	126.78%	45.12%	-104.62%	87.86%	100.00%	-
DY	2.85	2.15	2.54	0.49	0.00	0.41	0.86	22.09%
YoY %	32.56%	-15.35%	418.37%	0.00%	0.00%	-52.33%	-	-
Horiz. %	331.40%	250.00%	295.35%	56.98%	0.00%	47.67%	100.00%	-
P/NAPS	1.45	1.30	1.59	2.24	1.31	2.44	1.70	-2.61%
YoY %	11.54%	-18.24%	-29.02%	70.99%	-46.31%	43.53%	-	-
Horiz. %	85.29%	76.47%	93.53%	131.76%	77.06%	143.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	20/08/10	17/08/09	08/08/08	17/08/07	07/08/06	30/08/05	25/08/04	-
Price	3.05	2.42	2.78	2.63	2.05	2.48	2.26	-
P/RPS	4.33	2.53	2.66	2.36	1.82	2.08	1.87	15.01%
YoY %	71.15%	-4.89%	12.71%	29.67%	-12.50%	11.23%	-	-
Horiz. %	231.55%	135.29%	142.25%	126.20%	97.33%	111.23%	100.00%	-
P/EPS	12.82	24.69	10.44	21.74	-12.86	15.27	12.80	0.02%
YoY %	-48.08%	136.49%	-51.98%	269.05%	-184.22%	19.30%	-	-
Horiz. %	100.16%	192.89%	81.56%	169.84%	-100.47%	119.30%	100.00%	-
EY	7.80	4.05	9.57	4.60	-7.78	6.55	7.81	-0.02%
YoY %	92.59%	-57.68%	108.04%	159.13%	-218.78%	-16.13%	-	-
Horiz. %	99.87%	51.86%	122.54%	58.90%	-99.62%	83.87%	100.00%	-
DY	2.75	2.08	2.53	0.67	0.00	0.40	0.88	20.90%
YoY %	32.21%	-17.79%	277.61%	0.00%	0.00%	-54.55%	-	-
Horiz. %	312.50%	236.36%	287.50%	76.14%	0.00%	45.45%	100.00%	-
P/NAPS	1.50	1.34	1.60	1.66	1.33	2.48	1.65	-1.57%
YoY %	11.94%	-16.25%	-3.61%	24.81%	-46.37%	50.30%	-	-
Horiz. %	90.91%	81.21%	96.97%	100.61%	80.61%	150.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos