[ABMB] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 4487.19%
YoY- 126.29%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,189,925 1,651,415 1,543,859 1,398,122 1,332,869 1,357,072 1,480,813 -3.57%
PBT 307,209 405,979 459,956 63,993 -212,534 305,842 288,227 1.06%
Tax -82,115 -97,430 -105,167 -23,343 58,945 -72,576 -70,772 2.50%
NP 225,094 308,549 354,789 40,650 -153,589 233,266 217,455 0.57%
-
NP to SH 225,068 308,730 354,658 40,459 -153,899 233,266 217,455 0.57%
-
Tax Rate 26.73% 24.00% 22.86% 36.48% - 23.73% 24.55% -
Total Cost 964,831 1,342,866 1,189,070 1,357,472 1,486,458 1,123,806 1,263,358 -4.38%
-
Net Worth 2,935,875 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 12.73%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 98,421 96,119 93,255 - 11,624 23,229 19,767 30.64%
Div Payout % 43.73% 31.13% 26.29% - 0.00% 9.96% 9.09% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,935,875 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 1,429,326 12.73%
NOSH 1,537,107 1,538,468 1,548,937 1,169,910 1,166,818 1,163,422 1,162,054 4.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 18.92% 18.68% 22.98% 2.91% -11.52% 17.19% 14.68% -
ROE 7.67% 11.09% 13.63% 2.22% -8.73% 13.83% 15.21% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 77.41 107.34 99.67 119.51 114.23 116.64 127.43 -7.96%
EPS 14.64 20.07 22.90 3.46 -13.19 20.05 18.71 -4.00%
DPS 6.40 6.25 6.02 0.00 1.00 2.00 1.70 24.70%
NAPS 1.91 1.81 1.68 1.56 1.51 1.45 1.23 7.60%
Adjusted Per Share Value based on latest NOSH - 1,169,910
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 76.88 106.70 99.75 90.33 86.12 87.68 95.68 -3.57%
EPS 14.54 19.95 22.91 2.61 -9.94 15.07 14.05 0.57%
DPS 6.36 6.21 6.03 0.00 0.75 1.50 1.28 30.59%
NAPS 1.8969 1.7991 1.6813 1.1792 1.1384 1.0899 0.9235 12.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.71 1.82 3.08 2.37 2.21 2.50 1.46 -
P/RPS 3.50 1.70 3.09 1.98 1.93 2.14 1.15 20.36%
P/EPS 18.51 9.07 13.45 68.53 -16.76 12.47 7.80 15.47%
EY 5.40 11.03 7.43 1.46 -5.97 8.02 12.82 -13.40%
DY 2.36 3.43 1.95 0.00 0.45 0.80 1.17 12.39%
P/NAPS 1.42 1.01 1.83 1.52 1.46 1.72 1.19 2.98%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 24/02/09 18/02/08 28/02/07 17/02/06 24/02/05 27/02/04 -
Price 2.55 1.77 2.93 2.82 2.25 2.69 2.10 -
P/RPS 3.29 1.65 2.94 2.36 1.97 2.31 1.65 12.17%
P/EPS 17.42 8.82 12.80 81.54 -17.06 13.42 11.22 7.60%
EY 5.74 11.34 7.81 1.23 -5.86 7.45 8.91 -7.06%
DY 2.51 3.53 2.05 0.00 0.44 0.74 0.81 20.72%
P/NAPS 1.34 0.98 1.74 1.81 1.49 1.86 1.71 -3.97%

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