[ABMB] QoQ Annualized Quarter 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- 9580.15%
YoY- 127.36%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,533,306 1,608,108 1,458,827 1,447,401 1,417,908 1,440,008 1,283,254 12.58%
PBT 510,736 526,252 150,812 112,749 27,184 238,928 -283,119 -
Tax -115,594 -145,676 -43,449 -43,201 -27,494 -80,352 81,695 -
NP 395,142 380,576 107,363 69,548 -310 158,576 -201,424 -
-
NP to SH 394,750 380,628 107,258 69,394 -732 158,248 -201,810 -
-
Tax Rate 22.63% 27.68% 28.81% 38.32% 101.14% 33.63% - -
Total Cost 1,138,164 1,227,532 1,351,464 1,377,853 1,418,218 1,281,432 1,484,678 -16.22%
-
Net Worth 2,345,909 2,126,563 1,885,854 1,824,533 1,854,400 1,797,211 1,736,125 22.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 50,683 94,214 - - - - - -
Div Payout % 12.84% 24.75% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,345,909 2,126,563 1,885,854 1,824,533 1,854,400 1,797,211 1,736,125 22.20%
NOSH 1,448,092 1,345,926 1,178,659 1,169,573 1,220,000 1,167,020 1,165,184 15.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.77% 23.67% 7.36% 4.81% -0.02% 11.01% -15.70% -
ROE 16.83% 17.90% 5.69% 3.80% -0.04% 8.81% -11.62% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 105.88 119.48 123.77 123.75 116.22 123.39 110.13 -2.58%
EPS 27.26 28.28 9.13 5.93 -0.06 13.56 -17.30 -
DPS 3.50 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.58 1.60 1.56 1.52 1.54 1.49 5.72%
Adjusted Per Share Value based on latest NOSH - 1,169,910
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.04 103.88 94.23 93.49 91.59 93.02 82.89 12.58%
EPS 25.50 24.59 6.93 4.48 -0.05 10.22 -13.04 -
DPS 3.27 6.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5153 1.3737 1.2182 1.1786 1.1979 1.1609 1.1215 22.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.10 3.54 2.87 2.37 2.24 2.01 2.16 -
P/RPS 2.93 2.96 2.32 1.92 1.93 1.63 1.96 30.70%
P/EPS 11.37 12.52 31.54 39.94 -3,733.33 14.82 -12.47 -
EY 8.79 7.99 3.17 2.50 -0.03 6.75 -8.02 -
DY 1.13 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.24 1.79 1.52 1.47 1.31 1.45 20.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 17/08/07 28/05/07 28/02/07 17/11/06 07/08/06 30/05/06 -
Price 2.81 2.63 2.89 2.82 2.54 2.05 2.16 -
P/RPS 2.65 2.20 2.33 2.28 2.19 1.66 1.96 22.24%
P/EPS 10.31 9.30 31.76 47.53 -4,233.33 15.12 -12.47 -
EY 9.70 10.75 3.15 2.10 -0.02 6.61 -8.02 -
DY 1.25 2.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.66 1.81 1.81 1.67 1.33 1.45 12.47%

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