[ABMB] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 21.4%
YoY- 142.35%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,377,870 1,256,591 1,159,558 1,082,308 1,475,914 1,605,455 1,500,852 -1.41%
PBT 731,608 666,945 576,902 496,772 198,791 537,447 222,643 21.90%
Tax -180,271 -169,224 -148,297 -130,946 -47,982 -128,226 -59,780 20.17%
NP 551,337 497,721 428,605 365,826 150,809 409,221 162,863 22.51%
-
NP to SH 551,303 497,401 428,232 365,939 150,993 409,144 162,853 22.51%
-
Tax Rate 24.64% 25.37% 25.71% 26.36% 24.14% 23.86% 26.85% -
Total Cost 826,533 758,870 730,953 716,482 1,325,105 1,196,234 1,337,989 -7.70%
-
Net Worth 4,103,109 3,811,894 3,459,933 3,137,520 2,788,666 2,674,502 2,126,563 11.56%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 267,402 218,454 141,676 129,146 77,721 108,128 23,553 49.86%
Div Payout % 48.50% 43.92% 33.08% 35.29% 51.47% 26.43% 14.46% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 4,103,109 3,811,894 3,459,933 3,137,520 2,788,666 2,674,502 2,126,563 11.56%
NOSH 1,548,106 1,518,682 1,548,106 1,538,000 1,548,106 1,537,070 1,345,926 2.35%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 40.01% 39.61% 36.96% 33.80% 10.22% 25.49% 10.85% -
ROE 13.44% 13.05% 12.38% 11.66% 5.41% 15.30% 7.66% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 90.00 82.74 76.08 70.37 95.80 104.45 111.51 -3.50%
EPS 36.01 32.75 28.10 23.79 9.80 26.62 12.10 19.91%
DPS 17.50 14.30 9.30 8.40 5.04 7.03 1.75 46.72%
NAPS 2.68 2.51 2.27 2.04 1.81 1.74 1.58 9.19%
Adjusted Per Share Value based on latest NOSH - 1,538,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 89.02 81.19 74.92 69.93 95.36 103.73 96.97 -1.41%
EPS 35.62 32.14 27.67 23.64 9.76 26.43 10.52 22.51%
DPS 17.28 14.11 9.15 8.34 5.02 6.99 1.52 49.89%
NAPS 2.651 2.4629 2.2355 2.0271 1.8018 1.728 1.374 11.56%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.30 4.16 3.18 2.95 2.35 2.77 3.54 -
P/RPS 5.89 5.03 4.18 4.19 2.45 2.65 3.17 10.86%
P/EPS 14.72 12.70 11.32 12.40 23.98 10.41 29.26 -10.80%
EY 6.79 7.87 8.84 8.07 4.17 9.61 3.42 12.09%
DY 3.30 3.44 2.92 2.85 2.15 2.54 0.49 37.38%
P/NAPS 1.98 1.66 1.40 1.45 1.30 1.59 2.24 -2.03%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 06/08/13 15/08/12 16/08/11 20/08/10 17/08/09 08/08/08 17/08/07 -
Price 5.38 4.32 3.42 3.05 2.42 2.78 2.63 -
P/RPS 5.98 5.22 4.50 4.33 2.53 2.66 2.36 16.74%
P/EPS 14.94 13.19 12.17 12.82 24.69 10.44 21.74 -6.05%
EY 6.69 7.58 8.22 7.80 4.05 9.57 4.60 6.43%
DY 3.25 3.31 2.72 2.75 2.08 2.53 0.67 30.07%
P/NAPS 2.01 1.72 1.51 1.50 1.34 1.60 1.66 3.23%

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