[ABMB] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -34.1%
YoY- -63.1%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,256,591 1,159,558 1,082,308 1,475,914 1,605,455 1,500,852 1,314,561 -0.74%
PBT 666,945 576,902 496,772 198,791 537,447 222,643 -265,176 -
Tax -169,224 -148,297 -130,946 -47,982 -128,226 -59,780 79,490 -
NP 497,721 428,605 365,826 150,809 409,221 162,863 -185,686 -
-
NP to SH 497,401 428,232 365,939 150,993 409,144 162,853 -186,033 -
-
Tax Rate 25.37% 25.71% 26.36% 24.14% 23.86% 26.85% - -
Total Cost 758,870 730,953 716,482 1,325,105 1,196,234 1,337,989 1,500,247 -10.72%
-
Net Worth 3,811,894 3,459,933 3,137,520 2,788,666 2,674,502 2,126,563 1,797,211 13.33%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 218,454 141,676 129,146 77,721 108,128 23,553 - -
Div Payout % 43.92% 33.08% 35.29% 51.47% 26.43% 14.46% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,811,894 3,459,933 3,137,520 2,788,666 2,674,502 2,126,563 1,797,211 13.33%
NOSH 1,518,682 1,548,106 1,538,000 1,548,106 1,537,070 1,345,926 1,167,020 4.48%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 39.61% 36.96% 33.80% 10.22% 25.49% 10.85% -14.13% -
ROE 13.05% 12.38% 11.66% 5.41% 15.30% 7.66% -10.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 82.74 76.08 70.37 95.80 104.45 111.51 112.64 -5.00%
EPS 32.75 28.10 23.79 9.80 26.62 12.10 -15.94 -
DPS 14.30 9.30 8.40 5.04 7.03 1.75 0.00 -
NAPS 2.51 2.27 2.04 1.81 1.74 1.58 1.54 8.47%
Adjusted Per Share Value based on latest NOSH - 1,540,700
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 81.19 74.92 69.93 95.36 103.73 96.97 84.93 -0.74%
EPS 32.14 27.67 23.64 9.76 26.43 10.52 -12.02 -
DPS 14.11 9.15 8.34 5.02 6.99 1.52 0.00 -
NAPS 2.4629 2.2355 2.0271 1.8018 1.728 1.374 1.1612 13.33%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.16 3.18 2.95 2.35 2.77 3.54 2.01 -
P/RPS 5.03 4.18 4.19 2.45 2.65 3.17 1.78 18.88%
P/EPS 12.70 11.32 12.40 23.98 10.41 29.26 -12.61 -
EY 7.87 8.84 8.07 4.17 9.61 3.42 -7.93 -
DY 3.44 2.92 2.85 2.15 2.54 0.49 0.00 -
P/NAPS 1.66 1.40 1.45 1.30 1.59 2.24 1.31 4.02%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 16/08/11 20/08/10 17/08/09 08/08/08 17/08/07 07/08/06 -
Price 4.32 3.42 3.05 2.42 2.78 2.63 2.05 -
P/RPS 5.22 4.50 4.33 2.53 2.66 2.36 1.82 19.17%
P/EPS 13.19 12.17 12.82 24.69 10.44 21.74 -12.86 -
EY 7.58 8.22 7.80 4.05 9.57 4.60 -7.78 -
DY 3.31 2.72 2.75 2.08 2.53 0.67 0.00 -
P/NAPS 1.72 1.51 1.50 1.34 1.60 1.66 1.33 4.37%

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