[ABMB] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1.28%
YoY- 12.19%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,622,874 1,418,312 1,362,555 1,291,925 1,200,954 1,135,739 1,189,925 5.30%
PBT 647,403 786,358 719,907 699,811 624,912 546,153 307,209 13.22%
Tax -161,944 -190,834 -175,522 -177,998 -159,427 -144,659 -82,115 11.97%
NP 485,459 595,524 544,385 521,813 465,485 401,494 225,094 13.65%
-
NP to SH 485,459 595,524 544,359 521,730 465,059 401,521 225,068 13.66%
-
Tax Rate 25.01% 24.27% 24.38% 25.44% 25.51% 26.49% 26.73% -
Total Cost 1,137,415 822,788 818,170 770,112 735,469 734,245 964,831 2.77%
-
Net Worth 4,601,190 4,263,185 3,943,593 3,997,517 3,070,683 3,272,741 2,935,875 7.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 220,275 295,914 114,825 252,810 203,576 107,075 98,421 14.36%
Div Payout % 45.37% 49.69% 21.09% 48.46% 43.77% 26.67% 43.73% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,601,190 4,263,185 3,943,593 3,997,517 3,070,683 3,272,741 2,935,875 7.77%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,535,341 1,522,205 1,537,107 0.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 29.91% 41.99% 39.95% 40.39% 38.76% 35.35% 18.92% -
ROE 10.55% 13.97% 13.80% 13.05% 15.15% 12.27% 7.67% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 106.52 93.15 89.83 84.67 78.22 74.61 77.41 5.46%
EPS 31.86 39.11 35.89 34.19 30.29 26.38 14.64 13.83%
DPS 14.40 19.50 7.50 16.60 13.30 7.00 6.40 14.46%
NAPS 3.02 2.80 2.60 2.62 2.00 2.15 1.91 7.93%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 104.83 91.62 88.01 83.45 77.58 73.36 76.86 5.30%
EPS 31.36 38.47 35.16 33.70 30.04 25.94 14.54 13.66%
DPS 14.23 19.11 7.42 16.33 13.15 6.92 6.36 14.35%
NAPS 2.9721 2.7538 2.5474 2.5822 1.9835 2.114 1.8964 7.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.56 4.70 4.76 4.40 3.95 3.04 2.71 -
P/RPS 3.34 5.05 5.30 5.20 5.05 4.07 3.50 -0.77%
P/EPS 11.17 12.02 13.26 12.87 13.04 11.52 18.51 -8.06%
EY 8.95 8.32 7.54 7.77 7.67 8.68 5.40 8.78%
DY 4.04 4.15 1.58 3.77 3.37 2.30 2.36 9.36%
P/NAPS 1.18 1.68 1.83 1.68 1.98 1.41 1.42 -3.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 13/02/14 19/02/13 21/02/12 21/02/11 11/02/10 -
Price 3.56 4.78 4.69 4.04 3.75 3.10 2.55 -
P/RPS 3.34 5.13 5.22 4.77 4.79 4.15 3.29 0.25%
P/EPS 11.17 12.22 13.07 11.81 12.38 11.75 17.42 -7.13%
EY 8.95 8.18 7.65 8.46 8.08 8.51 5.74 7.68%
DY 4.04 4.08 1.60 4.11 3.55 2.26 2.51 8.25%
P/NAPS 1.18 1.71 1.80 1.54 1.88 1.44 1.34 -2.09%

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