Highlights

[ABMB] YoY Quarter Result on 2018-09-30 [#2]

Stock [ABMB]: ALLIANCE BANK MALAYSIA BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     3.05%    YoY -     14.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 429,283 399,186 393,876 359,717 365,907 390,082 314,741 5.31%
  YoY % 7.54% 1.35% 9.50% -1.69% -6.20% 23.94% -
  Horiz. % 136.39% 126.83% 125.14% 114.29% 116.26% 123.94% 100.00%
PBT 152,031 186,808 170,179 175,589 180,633 237,038 176,163 -2.42%
  YoY % -18.62% 9.77% -3.08% -2.79% -23.80% 34.56% -
  Horiz. % 86.30% 106.04% 96.60% 99.67% 102.54% 134.56% 100.00%
Tax -36,508 -46,286 -47,380 -43,010 -45,971 -56,710 -44,928 -3.40%
  YoY % 21.13% 2.31% -10.16% 6.44% 18.94% -26.22% -
  Horiz. % 81.26% 103.02% 105.46% 95.73% 102.32% 126.22% 100.00%
NP 115,523 140,522 122,799 132,579 134,662 180,328 131,235 -2.10%
  YoY % -17.79% 14.43% -7.38% -1.55% -25.32% 37.41% -
  Horiz. % 88.03% 107.08% 93.57% 101.02% 102.61% 137.41% 100.00%
NP to SH 115,523 140,522 122,799 132,579 134,662 180,328 131,235 -2.10%
  YoY % -17.79% 14.43% -7.38% -1.55% -25.32% 37.41% -
  Horiz. % 88.03% 107.08% 93.57% 101.02% 102.61% 137.41% 100.00%
Tax Rate 24.01 % 24.78 % 27.84 % 24.49 % 25.45 % 23.92 % 25.50 % -1.00%
  YoY % -3.11% -10.99% 13.68% -3.77% 6.40% -6.20% -
  Horiz. % 94.16% 97.18% 109.18% 96.04% 99.80% 93.80% 100.00%
Total Cost 313,760 258,664 271,077 227,138 231,245 209,754 183,506 9.35%
  YoY % 21.30% -4.58% 19.34% -1.78% 10.25% 14.30% -
  Horiz. % 170.98% 140.96% 147.72% 123.78% 126.01% 114.30% 100.00%
Net Worth 5,882,802 5,557,700 5,265,007 4,983,141 4,560,144 4,273,319 4,074,388 6.31%
  YoY % 5.85% 5.56% 5.66% 9.28% 6.71% 4.88% -
  Horiz. % 144.38% 136.41% 129.22% 122.30% 111.92% 104.88% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 92,886 131,589 - 129,531 122,419 136,382 - -
  YoY % -29.41% 0.00% 0.00% 5.81% -10.24% 0.00% -
  Horiz. % 68.11% 96.49% 0.00% 94.98% 89.76% 100.00% -
Div Payout % 80.41 % 93.64 % - % 97.70 % 90.91 % 75.63 % - % -
  YoY % -14.13% 0.00% 0.00% 7.47% 20.20% 0.00% -
  Horiz. % 106.32% 123.81% 0.00% 129.18% 120.20% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 5,882,802 5,557,700 5,265,007 4,983,141 4,560,144 4,273,319 4,074,388 6.31%
  YoY % 5.85% 5.56% 5.66% 9.28% 6.71% 4.88% -
  Horiz. % 144.38% 136.41% 129.22% 122.30% 111.92% 104.88% 100.00%
NOSH 1,548,106 1,548,106 1,534,987 1,523,896 1,530,249 1,515,361 1,525,988 0.24%
  YoY % 0.00% 0.85% 0.73% -0.42% 0.98% -0.70% -
  Horiz. % 101.45% 101.45% 100.59% 99.86% 100.28% 99.30% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 26.91 % 35.20 % 31.18 % 36.86 % 36.80 % 46.23 % 41.70 % -7.04%
  YoY % -23.55% 12.89% -15.41% 0.16% -20.40% 10.86% -
  Horiz. % 64.53% 84.41% 74.77% 88.39% 88.25% 110.86% 100.00%
ROE 1.96 % 2.53 % 2.33 % 2.66 % 2.95 % 4.22 % 3.22 % -7.94%
  YoY % -22.53% 8.58% -12.41% -9.83% -30.09% 31.06% -
  Horiz. % 60.87% 78.57% 72.36% 82.61% 91.61% 131.06% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 27.73 25.79 25.66 23.61 23.91 25.74 20.63 5.05%
  YoY % 7.52% 0.51% 8.68% -1.25% -7.11% 24.77% -
  Horiz. % 134.42% 125.01% 124.38% 114.44% 115.90% 124.77% 100.00%
EPS 7.50 9.10 8.00 8.70 8.80 11.90 8.60 -2.25%
  YoY % -17.58% 13.75% -8.05% -1.14% -26.05% 38.37% -
  Horiz. % 87.21% 105.81% 93.02% 101.16% 102.33% 138.37% 100.00%
DPS 6.00 8.50 0.00 8.50 8.00 9.00 0.00 -
  YoY % -29.41% 0.00% 0.00% 6.25% -11.11% 0.00% -
  Horiz. % 66.67% 94.44% 0.00% 94.44% 88.89% 100.00% -
NAPS 3.8000 3.5900 3.4300 3.2700 2.9800 2.8200 2.6700 6.06%
  YoY % 5.85% 4.66% 4.89% 9.73% 5.67% 5.62% -
  Horiz. % 142.32% 134.46% 128.46% 122.47% 111.61% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 27.73 25.79 25.44 23.24 23.64 25.20 20.33 5.31%
  YoY % 7.52% 1.38% 9.47% -1.69% -6.19% 23.95% -
  Horiz. % 136.40% 126.86% 125.14% 114.31% 116.28% 123.95% 100.00%
EPS 7.50 9.10 7.93 8.56 8.70 11.65 8.48 -2.03%
  YoY % -17.58% 14.75% -7.36% -1.61% -25.32% 37.38% -
  Horiz. % 88.44% 107.31% 93.51% 100.94% 102.59% 137.38% 100.00%
DPS 6.00 8.50 0.00 8.37 7.91 8.81 0.00 -
  YoY % -29.41% 0.00% 0.00% 5.82% -10.22% 0.00% -
  Horiz. % 68.10% 96.48% 0.00% 95.01% 89.78% 100.00% -
NAPS 3.8000 3.5900 3.4009 3.2189 2.9456 2.7604 2.6319 6.31%
  YoY % 5.85% 5.56% 5.65% 9.28% 6.71% 4.88% -
  Horiz. % 144.38% 136.40% 129.22% 122.30% 111.92% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.8500 4.1800 3.9000 3.7200 3.3500 4.9900 5.0100 -
P/RPS 10.28 16.21 15.20 15.76 14.01 19.38 24.29 -13.35%
  YoY % -36.58% 6.64% -3.55% 12.49% -27.71% -20.21% -
  Horiz. % 42.32% 66.74% 62.58% 64.88% 57.68% 79.79% 100.00%
P/EPS 38.19 46.05 48.75 42.76 38.07 41.93 58.26 -6.79%
  YoY % -17.07% -5.54% 14.01% 12.32% -9.21% -28.03% -
  Horiz. % 65.55% 79.04% 83.68% 73.40% 65.35% 71.97% 100.00%
EY 2.62 2.17 2.05 2.34 2.63 2.38 1.72 7.26%
  YoY % 20.74% 5.85% -12.39% -11.03% 10.50% 38.37% -
  Horiz. % 152.33% 126.16% 119.19% 136.05% 152.91% 138.37% 100.00%
DY 2.11 2.03 0.00 2.28 2.39 1.80 0.00 -
  YoY % 3.94% 0.00% 0.00% -4.60% 32.78% 0.00% -
  Horiz. % 117.22% 112.78% 0.00% 126.67% 132.78% 100.00% -
P/NAPS 0.75 1.16 1.14 1.14 1.12 1.77 1.88 -14.19%
  YoY % -35.34% 1.75% 0.00% 1.79% -36.72% -5.85% -
  Horiz. % 39.89% 61.70% 60.64% 60.64% 59.57% 94.15% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 30/11/17 29/11/16 27/11/15 26/11/14 29/11/13 -
Price 2.6900 4.0300 3.6900 3.7200 3.5500 4.8000 4.9400 -
P/RPS 9.70 15.63 14.38 15.76 14.85 18.65 23.95 -13.98%
  YoY % -37.94% 8.69% -8.76% 6.13% -20.38% -22.13% -
  Horiz. % 40.50% 65.26% 60.04% 65.80% 62.00% 77.87% 100.00%
P/EPS 36.05 44.40 46.13 42.76 40.34 40.34 57.44 -7.47%
  YoY % -18.81% -3.75% 7.88% 6.00% 0.00% -29.77% -
  Horiz. % 62.76% 77.30% 80.31% 74.44% 70.23% 70.23% 100.00%
EY 2.77 2.25 2.17 2.34 2.48 2.48 1.74 8.05%
  YoY % 23.11% 3.69% -7.26% -5.65% 0.00% 42.53% -
  Horiz. % 159.20% 129.31% 124.71% 134.48% 142.53% 142.53% 100.00%
DY 2.23 2.11 0.00 2.28 2.25 1.88 0.00 -
  YoY % 5.69% 0.00% 0.00% 1.33% 19.68% 0.00% -
  Horiz. % 118.62% 112.23% 0.00% 121.28% 119.68% 100.00% -
P/NAPS 0.71 1.12 1.08 1.14 1.19 1.70 1.85 -14.75%
  YoY % -36.61% 3.70% -5.26% -4.20% -30.00% -8.11% -
  Horiz. % 38.38% 60.54% 58.38% 61.62% 64.32% 91.89% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

310  320  545  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.14-0.01 
 PWRWELL 0.31+0.015 
 ARMADA 0.40+0.005 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.12+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers