[ABMB] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -14.61%
YoY- -12.95%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,200,954 1,135,739 1,189,925 1,651,415 1,543,859 1,398,122 1,332,869 -1.72%
PBT 624,912 546,153 307,209 405,979 459,956 63,993 -212,534 -
Tax -159,427 -144,659 -82,115 -97,430 -105,167 -23,343 58,945 -
NP 465,485 401,494 225,094 308,549 354,789 40,650 -153,589 -
-
NP to SH 465,059 401,521 225,068 308,730 354,658 40,459 -153,899 -
-
Tax Rate 25.51% 26.49% 26.73% 24.00% 22.86% 36.48% - -
Total Cost 735,469 734,245 964,831 1,342,866 1,189,070 1,357,472 1,486,458 -11.06%
-
Net Worth 3,070,683 3,272,741 2,935,875 2,784,628 2,602,215 1,825,060 1,761,895 9.69%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 203,576 107,075 98,421 96,119 93,255 - 11,624 61.11%
Div Payout % 43.77% 26.67% 43.73% 31.13% 26.29% - 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,070,683 3,272,741 2,935,875 2,784,628 2,602,215 1,825,060 1,761,895 9.69%
NOSH 1,535,341 1,522,205 1,537,107 1,538,468 1,548,937 1,169,910 1,166,818 4.67%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 38.76% 35.35% 18.92% 18.68% 22.98% 2.91% -11.52% -
ROE 15.15% 12.27% 7.67% 11.09% 13.63% 2.22% -8.73% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 78.22 74.61 77.41 107.34 99.67 119.51 114.23 -6.11%
EPS 30.29 26.38 14.64 20.07 22.90 3.46 -13.19 -
DPS 13.30 7.00 6.40 6.25 6.02 0.00 1.00 53.89%
NAPS 2.00 2.15 1.91 1.81 1.68 1.56 1.51 4.79%
Adjusted Per Share Value based on latest NOSH - 1,538,468
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 77.58 73.36 76.86 106.67 99.73 90.31 86.10 -1.72%
EPS 30.04 25.94 14.54 19.94 22.91 2.61 -9.94 -
DPS 13.15 6.92 6.36 6.21 6.02 0.00 0.75 61.14%
NAPS 1.9835 2.114 1.8964 1.7987 1.6809 1.1789 1.1381 9.69%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.95 3.04 2.71 1.82 3.08 2.37 2.21 -
P/RPS 5.05 4.07 3.50 1.70 3.09 1.98 1.93 17.37%
P/EPS 13.04 11.52 18.51 9.07 13.45 68.53 -16.76 -
EY 7.67 8.68 5.40 11.03 7.43 1.46 -5.97 -
DY 3.37 2.30 2.36 3.43 1.95 0.00 0.45 39.85%
P/NAPS 1.98 1.41 1.42 1.01 1.83 1.52 1.46 5.20%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 21/02/11 11/02/10 24/02/09 18/02/08 28/02/07 17/02/06 -
Price 3.75 3.10 2.55 1.77 2.93 2.82 2.25 -
P/RPS 4.79 4.15 3.29 1.65 2.94 2.36 1.97 15.95%
P/EPS 12.38 11.75 17.42 8.82 12.80 81.54 -17.06 -
EY 8.08 8.51 5.74 11.34 7.81 1.23 -5.86 -
DY 3.55 2.26 2.51 3.53 2.05 0.00 0.44 41.59%
P/NAPS 1.88 1.44 1.34 0.98 1.74 1.81 1.49 3.94%

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