[ABMB] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 2.91%
YoY- 78.4%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,362,555 1,291,925 1,200,954 1,135,739 1,189,925 1,651,415 1,543,859 -2.05%
PBT 719,907 699,811 624,912 546,153 307,209 405,979 459,956 7.74%
Tax -175,522 -177,998 -159,427 -144,659 -82,115 -97,430 -105,167 8.90%
NP 544,385 521,813 465,485 401,494 225,094 308,549 354,789 7.38%
-
NP to SH 544,359 521,730 465,059 401,521 225,068 308,730 354,658 7.39%
-
Tax Rate 24.38% 25.44% 25.51% 26.49% 26.73% 24.00% 22.86% -
Total Cost 818,170 770,112 735,469 734,245 964,831 1,342,866 1,189,070 -6.03%
-
Net Worth 3,943,593 3,997,517 3,070,683 3,272,741 2,935,875 2,784,628 2,602,215 7.16%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 114,825 252,810 203,576 107,075 98,421 96,119 93,255 3.52%
Div Payout % 21.09% 48.46% 43.77% 26.67% 43.73% 31.13% 26.29% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 3,943,593 3,997,517 3,070,683 3,272,741 2,935,875 2,784,628 2,602,215 7.16%
NOSH 1,548,106 1,548,106 1,535,341 1,522,205 1,537,107 1,538,468 1,548,937 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 39.95% 40.39% 38.76% 35.35% 18.92% 18.68% 22.98% -
ROE 13.80% 13.05% 15.15% 12.27% 7.67% 11.09% 13.63% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 89.83 84.67 78.22 74.61 77.41 107.34 99.67 -1.71%
EPS 35.89 34.19 30.29 26.38 14.64 20.07 22.90 7.76%
DPS 7.50 16.60 13.30 7.00 6.40 6.25 6.02 3.72%
NAPS 2.60 2.62 2.00 2.15 1.91 1.81 1.68 7.54%
Adjusted Per Share Value based on latest NOSH - 1,522,205
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 88.03 83.47 77.59 73.38 76.88 106.70 99.75 -2.05%
EPS 35.17 33.71 30.05 25.94 14.54 19.95 22.91 7.39%
DPS 7.42 16.33 13.15 6.92 6.36 6.21 6.03 3.51%
NAPS 2.548 2.5828 1.984 2.1145 1.8969 1.7991 1.6813 7.16%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.76 4.40 3.95 3.04 2.71 1.82 3.08 -
P/RPS 5.30 5.20 5.05 4.07 3.50 1.70 3.09 9.39%
P/EPS 13.26 12.87 13.04 11.52 18.51 9.07 13.45 -0.23%
EY 7.54 7.77 7.67 8.68 5.40 11.03 7.43 0.24%
DY 1.58 3.77 3.37 2.30 2.36 3.43 1.95 -3.44%
P/NAPS 1.83 1.68 1.98 1.41 1.42 1.01 1.83 0.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 13/02/14 19/02/13 21/02/12 21/02/11 11/02/10 24/02/09 18/02/08 -
Price 4.69 4.04 3.75 3.10 2.55 1.77 2.93 -
P/RPS 5.22 4.77 4.79 4.15 3.29 1.65 2.94 10.03%
P/EPS 13.07 11.81 12.38 11.75 17.42 8.82 12.80 0.34%
EY 7.65 8.46 8.08 8.51 5.74 11.34 7.81 -0.34%
DY 1.60 4.11 3.55 2.26 2.51 3.53 2.05 -4.04%
P/NAPS 1.80 1.54 1.88 1.44 1.34 0.98 1.74 0.56%

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