[ABMB] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -1.04%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,635,949 1,321,526 1,377,870 1,256,591 1,159,558 1,082,308 1,475,914 1.72%
PBT 690,493 738,714 731,608 666,945 576,902 496,772 198,791 23.05%
Tax -168,593 -182,147 -180,271 -169,224 -148,297 -130,946 -47,982 23.28%
NP 521,900 556,567 551,337 497,721 428,605 365,826 150,809 22.97%
-
NP to SH 521,900 556,567 551,303 497,401 428,232 365,939 150,993 22.95%
-
Tax Rate 24.42% 24.66% 24.64% 25.37% 25.71% 26.36% 24.14% -
Total Cost 1,114,049 764,959 826,533 758,870 730,953 716,482 1,325,105 -2.84%
-
Net Worth 4,450,445 4,076,404 4,103,109 3,811,894 3,459,933 3,137,520 2,788,666 8.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 234,238 159,532 267,402 218,454 141,676 129,146 77,721 20.17%
Div Payout % 44.88% 28.66% 48.50% 43.92% 33.08% 35.29% 51.47% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,450,445 4,076,404 4,103,109 3,811,894 3,459,933 3,137,520 2,788,666 8.09%
NOSH 1,548,106 1,548,106 1,548,106 1,518,682 1,548,106 1,538,000 1,548,106 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 31.90% 42.12% 40.01% 39.61% 36.96% 33.80% 10.22% -
ROE 11.73% 13.65% 13.44% 13.05% 12.38% 11.66% 5.41% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 107.34 86.88 90.00 82.74 76.08 70.37 95.80 1.91%
EPS 34.24 36.59 36.01 32.75 28.10 23.79 9.80 23.17%
DPS 15.40 10.50 17.50 14.30 9.30 8.40 5.04 20.45%
NAPS 2.92 2.68 2.68 2.51 2.27 2.04 1.81 8.29%
Adjusted Per Share Value based on latest NOSH - 1,518,682
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 105.67 85.36 89.00 81.17 74.90 69.91 95.34 1.72%
EPS 33.71 35.95 35.61 32.13 27.66 23.64 9.75 22.95%
DPS 15.13 10.31 17.27 14.11 9.15 8.34 5.02 20.17%
NAPS 2.8748 2.6332 2.6504 2.4623 2.2349 2.0267 1.8013 8.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.39 4.72 5.30 4.16 3.18 2.95 2.35 -
P/RPS 4.09 5.43 5.89 5.03 4.18 4.19 2.45 8.91%
P/EPS 12.82 12.90 14.72 12.70 11.32 12.40 23.98 -9.90%
EY 7.80 7.75 6.79 7.87 8.84 8.07 4.17 10.99%
DY 3.51 2.22 3.30 3.44 2.92 2.85 2.15 8.50%
P/NAPS 1.50 1.76 1.98 1.66 1.40 1.45 1.30 2.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 11/08/14 06/08/13 15/08/12 16/08/11 20/08/10 17/08/09 -
Price 3.66 4.88 5.38 4.32 3.42 3.05 2.42 -
P/RPS 3.41 5.62 5.98 5.22 4.50 4.33 2.53 5.09%
P/EPS 10.69 13.34 14.94 13.19 12.17 12.82 24.69 -13.01%
EY 9.36 7.50 6.69 7.58 8.22 7.80 4.05 14.97%
DY 4.21 2.15 3.25 3.31 2.72 2.75 2.08 12.46%
P/NAPS 1.25 1.82 2.01 1.72 1.51 1.50 1.34 -1.15%

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