[ABMB] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock

[ABMB] ALLIANCE BANK MALAYSIA BERHAD

Announcement Date

18-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- 1.14%

YoY- 475.36%

Quarter Report

Bursa 3rd Qtr (Dec07).pdf

Latest QR

Upcoming QR

ABMB's Result

ABMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	1,652,828	1,685,888	1,586,010	1,560,777	1,533,306	1,608,108	1,458,827	8.65%
YoY %	-1.96%	6.30%	1.62%	1.79%	-4.65%	10.23%	-	-
Horiz. %	113.30%	115.56%	108.72%	106.99%	105.11%	110.23%	100.00%	-
PBT	460,052	667,856	502,050	524,946	510,736	526,252	150,812	109.90%
YoY %	-31.12%	33.03%	-4.36%	2.78%	-2.95%	248.95%	-	-
Horiz. %	305.05%	442.84%	332.90%	348.08%	338.66%	348.95%	100.00%	-
Tax	-102,364	-170,760	-121,955	-125,492	-115,594	-145,676	-43,449	76.78%
YoY %	40.05%	-40.02%	2.82%	-8.56%	20.65%	-235.28%	-	-
Horiz. %	235.60%	393.01%	280.69%	288.83%	266.05%	335.28%	100.00%	-
NP	357,688	497,096	380,095	399,454	395,142	380,576	107,363	122.57%
YoY %	-28.04%	30.78%	-4.85%	1.09%	3.83%	254.48%	-	-
Horiz. %	333.16%	463.00%	354.03%	372.06%	368.04%	354.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	357,986	497,396	379,956	399,266	394,750	380,628	107,258	122.84%
YoY %	-28.03%	30.91%	-4.84%	1.14%	3.71%	254.87%	-	-
Horiz. %	333.76%	463.74%	354.24%	372.25%	368.04%	354.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.25%	25.57%	24.29%	23.91%	22.63%	27.68%	28.81%	-
YoY %	-12.98%	5.27%	1.59%	5.66%	-18.24%	-3.92%	-	-
Horiz. %	77.23%	88.75%	84.31%	82.99%	78.55%	96.08%	100.00%	-
Total Cost	1,295,140	1,188,792	1,205,915	1,161,322	1,138,164	1,227,532	1,351,464	-2.79%
YoY %	8.95%	-1.42%	3.84%	2.03%	-7.28%	-9.17%	-	-
Horiz. %	95.83%	87.96%	89.23%	85.93%	84.22%	90.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,706,423	2,674,502	2,497,152	2,488,011	2,345,909	2,126,563	1,885,854	27.14%
YoY %	1.19%	7.10%	0.37%	6.06%	10.31%	12.76%	-	-
Horiz. %	143.51%	141.82%	132.41%	131.93%	124.40%	112.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	76,887	153,707	93,456	123,413	50,683	94,214	-	-
YoY %	-49.98%	64.47%	-24.27%	143.50%	-46.20%	0.00%	-	-
Horiz. %	81.61%	163.15%	99.20%	130.99%	53.80%	100.00%	-	-
Div Payout %	21.48%	30.90%	24.60%	30.91%	12.84%	24.75%	-	-
YoY %	-30.49%	25.61%	-20.41%	140.73%	-48.12%	0.00%	-	-
Horiz. %	86.79%	124.85%	99.39%	124.89%	51.88%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	2,706,423	2,674,502	2,497,152	2,488,011	2,345,909	2,126,563	1,885,854	27.14%
YoY %	1.19%	7.10%	0.37%	6.06%	10.31%	12.76%	-	-
Horiz. %	143.51%	141.82%	132.41%	131.93%	124.40%	112.76%	100.00%	-
NOSH	1,537,740	1,537,070	1,495,301	1,480,959	1,448,092	1,345,926	1,178,659	19.34%
YoY %	0.04%	2.79%	0.97%	2.27%	7.59%	14.19%	-	-
Horiz. %	130.47%	130.41%	126.86%	125.65%	122.86%	114.19%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	21.64%	29.49%	23.97%	25.59%	25.77%	23.67%	7.36%	-
YoY %	-26.62%	23.03%	-6.33%	-0.70%	8.87%	221.60%	-	-
Horiz. %	294.02%	400.68%	325.68%	347.69%	350.14%	321.60%	100.00%	-
ROE	13.23%	18.60%	15.22%	16.05%	16.83%	17.90%	5.69%	-
YoY %	-28.87%	22.21%	-5.17%	-4.63%	-5.98%	214.59%	-	-
Horiz. %	232.51%	326.89%	267.49%	282.07%	295.78%	314.59%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	107.48	109.68	106.07	105.39	105.88	119.48	123.77	-8.95%
YoY %	-2.01%	3.40%	0.65%	-0.46%	-11.38%	-3.47%	-	-
Horiz. %	86.84%	88.62%	85.70%	85.15%	85.55%	96.53%	100.00%	-
EPS	23.20	32.36	25.41	26.96	27.26	28.28	9.13	85.89%
YoY %	-28.31%	27.35%	-5.75%	-1.10%	-3.61%	209.75%	-	-
Horiz. %	254.11%	354.44%	278.31%	295.29%	298.58%	309.75%	100.00%	-
DPS	5.00	10.00	6.25	8.33	3.50	7.00	0.00	-
YoY %	-50.00%	60.00%	-24.97%	138.00%	-50.00%	0.00%	-	-
Horiz. %	71.43%	142.86%	89.29%	119.00%	50.00%	100.00%	-	-
NAPS	1.76	1.74	1.67	1.68	1.62	1.58	1.60	6.54%
YoY %	1.15%	4.19%	-0.60%	3.70%	2.53%	-1.25%	-	-
Horiz. %	110.00%	108.75%	104.38%	105.00%	101.25%	98.75%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,937
RPS	106.79	108.93	102.47	100.84	99.07	103.90	94.25	8.65%
YoY %	-1.96%	6.30%	1.62%	1.79%	-4.65%	10.24%	-	-
Horiz. %	113.31%	115.58%	108.72%	106.99%	105.11%	110.24%	100.00%	-
EPS	23.13	32.14	24.55	25.80	25.50	24.59	6.93	122.84%
YoY %	-28.03%	30.92%	-4.84%	1.18%	3.70%	254.83%	-	-
Horiz. %	333.77%	463.78%	354.26%	372.29%	367.97%	354.83%	100.00%	-
DPS	4.97	9.93	6.04	7.97	3.27	6.09	0.00	-
YoY %	-49.95%	64.40%	-24.22%	143.73%	-46.31%	0.00%	-	-
Horiz. %	81.61%	163.05%	99.18%	130.87%	53.69%	100.00%	-	-
NAPS	1.7486	1.728	1.6134	1.6075	1.5157	1.374	1.2184	27.14%
YoY %	1.19%	7.10%	0.37%	6.06%	10.31%	12.77%	-	-
Horiz. %	143.52%	141.83%	132.42%	131.94%	124.40%	112.77%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.48	2.77	2.68	3.08	3.10	3.54	2.87	-
P/RPS	2.31	2.53	2.53	2.92	2.93	2.96	2.32	-0.28%
YoY %	-8.70%	0.00%	-13.36%	-0.34%	-1.01%	27.59%	-	-
Horiz. %	99.57%	109.05%	109.05%	125.86%	126.29%	127.59%	100.00%	-
P/EPS	10.65	8.56	10.55	11.42	11.37	12.52	31.54	-51.41%
YoY %	24.42%	-18.86%	-7.62%	0.44%	-9.19%	-60.30%	-	-
Horiz. %	33.77%	27.14%	33.45%	36.21%	36.05%	39.70%	100.00%	-
EY	9.39	11.68	9.48	8.75	8.79	7.99	3.17	105.84%
YoY %	-19.61%	23.21%	8.34%	-0.46%	10.01%	152.05%	-	-
Horiz. %	296.21%	368.45%	299.05%	276.03%	277.29%	252.05%	100.00%	-
DY	2.02	3.61	2.33	2.71	1.13	1.98	0.00	-
YoY %	-44.04%	54.94%	-14.02%	139.82%	-42.93%	0.00%	-	-
Horiz. %	102.02%	182.32%	117.68%	136.87%	57.07%	100.00%	-	-
P/NAPS	1.41	1.59	1.60	1.83	1.91	2.24	1.79	-14.67%
YoY %	-11.32%	-0.62%	-12.57%	-4.19%	-14.73%	25.14%	-	-
Horiz. %	78.77%	88.83%	89.39%	102.23%	106.70%	125.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	08/08/08	26/05/08	18/02/08	28/11/07	17/08/07	28/05/07	-
Price	1.95	2.78	3.12	2.93	2.81	2.63	2.89	-
P/RPS	1.81	2.53	2.94	2.78	2.65	2.20	2.33	-15.45%
YoY %	-28.46%	-13.95%	5.76%	4.91%	20.45%	-5.58%	-	-
Horiz. %	77.68%	108.58%	126.18%	119.31%	113.73%	94.42%	100.00%	-
P/EPS	8.38	8.59	12.28	10.87	10.31	9.30	31.76	-58.76%
YoY %	-2.44%	-30.05%	12.97%	5.43%	10.86%	-70.72%	-	-
Horiz. %	26.39%	27.05%	38.66%	34.23%	32.46%	29.28%	100.00%	-
EY	11.94	11.64	8.14	9.20	9.70	10.75	3.15	142.51%
YoY %	2.58%	43.00%	-11.52%	-5.15%	-9.77%	241.27%	-	-
Horiz. %	379.05%	369.52%	258.41%	292.06%	307.94%	341.27%	100.00%	-
DY	2.56	3.60	2.00	2.84	1.25	2.66	0.00	-
YoY %	-28.89%	80.00%	-29.58%	127.20%	-53.01%	0.00%	-	-
Horiz. %	96.24%	135.34%	75.19%	106.77%	46.99%	100.00%	-	-
P/NAPS	1.11	1.60	1.87	1.74	1.73	1.66	1.81	-27.75%
YoY %	-30.63%	-14.44%	7.47%	0.58%	4.22%	-8.29%	-	-
Horiz. %	61.33%	88.40%	103.31%	96.13%	95.58%	91.71%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos