[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -79.83%
YoY- -62.83%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,064,519 786,961 508,692 257,023 1,640,386 1,236,011 826,414 18.40%
PBT 408,938 301,536 170,523 62,443 303,312 297,639 230,026 46.80%
Tax -107,438 -77,285 -46,263 -16,248 -74,424 -69,594 -51,182 64.01%
NP 301,500 224,251 124,260 46,195 228,888 228,045 178,844 41.69%
-
NP to SH 301,424 224,171 124,259 46,221 229,121 228,224 178,993 41.58%
-
Tax Rate 26.27% 25.63% 27.13% 26.02% 24.54% 23.38% 22.25% -
Total Cost 763,019 562,710 384,432 210,828 1,411,498 1,007,966 647,570 11.56%
-
Net Worth 2,907,134 2,932,647 2,838,014 2,788,666 2,737,150 2,783,594 2,706,423 4.88%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 97,924 98,266 19,942 20,029 96,107 96,118 38,443 86.62%
Div Payout % 32.49% 43.84% 16.05% 43.33% 41.95% 42.12% 21.48% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,907,134 2,932,647 2,838,014 2,788,666 2,737,150 2,783,594 2,706,423 4.88%
NOSH 1,530,071 1,535,417 1,534,061 1,540,700 1,537,724 1,537,897 1,537,740 -0.33%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 28.32% 28.50% 24.43% 17.97% 13.95% 18.45% 21.64% -
ROE 10.37% 7.64% 4.38% 1.66% 8.37% 8.20% 6.61% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.57 51.25 33.16 16.68 106.68 80.37 53.74 18.80%
EPS 19.70 14.60 8.10 3.00 14.90 14.80 11.60 42.38%
DPS 6.40 6.40 1.30 1.30 6.25 6.25 2.50 87.24%
NAPS 1.90 1.91 1.85 1.81 1.78 1.81 1.76 5.24%
Adjusted Per Share Value based on latest NOSH - 1,540,700
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 68.78 50.85 32.87 16.61 105.99 79.86 53.39 18.41%
EPS 19.47 14.48 8.03 2.99 14.80 14.75 11.56 41.60%
DPS 6.33 6.35 1.29 1.29 6.21 6.21 2.48 86.87%
NAPS 1.8783 1.8948 1.8336 1.8018 1.7685 1.7985 1.7486 4.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.88 2.71 2.54 2.35 1.69 1.82 2.48 -
P/RPS 4.14 5.29 7.66 14.09 1.58 2.26 4.61 -6.92%
P/EPS 14.62 18.56 31.36 78.33 11.34 12.26 21.31 -22.23%
EY 6.84 5.39 3.19 1.28 8.82 8.15 4.69 28.63%
DY 2.22 2.36 0.51 0.55 3.70 3.43 1.01 69.13%
P/NAPS 1.52 1.42 1.37 1.30 0.95 1.01 1.41 5.14%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 11/02/10 25/11/09 17/08/09 17/06/09 24/02/09 27/11/08 -
Price 2.78 2.55 2.81 2.42 2.24 1.77 1.95 -
P/RPS 4.00 4.98 8.47 14.51 2.10 2.20 3.63 6.69%
P/EPS 14.11 17.47 34.69 80.67 15.03 11.93 16.75 -10.81%
EY 7.09 5.73 2.88 1.24 6.65 8.38 5.97 12.15%
DY 2.30 2.51 0.46 0.54 2.79 3.53 1.28 47.85%
P/NAPS 1.46 1.34 1.52 1.34 1.26 0.98 1.11 20.06%

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