[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
11-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -76.79%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,772,407 1,075,443 725,366 336,739 1,348,964 1,007,550 678,918 89.70%
PBT 703,150 578,612 410,357 173,319 749,351 541,605 360,119 56.28%
Tax -172,370 -141,101 -99,219 -42,509 -185,803 -136,070 -91,093 53.04%
NP 530,780 437,511 311,138 130,810 563,548 405,535 269,026 57.37%
-
NP to SH 530,780 437,511 311,138 130,810 563,548 405,535 269,026 57.37%
-
Tax Rate 24.51% 24.39% 24.18% 24.53% 24.80% 25.12% 25.30% -
Total Cost 1,241,627 637,932 414,228 205,929 785,416 602,015 409,892 109.49%
-
Net Worth 4,423,166 4,253,579 4,280,044 4,076,404 4,087,067 3,943,593 4,074,388 5.63%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 234,885 136,722 136,597 - 448,209 288,185 114,449 61.56%
Div Payout % 44.25% 31.25% 43.90% - 79.53% 71.06% 42.54% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,423,166 4,253,579 4,280,044 4,076,404 4,087,067 3,943,593 4,074,388 5.63%
NOSH 1,525,229 1,519,135 1,517,746 1,548,106 1,548,106 1,548,106 1,548,106 -0.98%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 29.95% 40.68% 42.89% 38.85% 41.78% 40.25% 39.63% -
ROE 12.00% 10.29% 7.27% 3.21% 13.79% 10.28% 6.60% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 116.21 70.79 47.79 22.14 88.79 66.43 44.49 89.77%
EPS 34.80 28.80 20.50 8.60 37.20 26.70 17.70 57.00%
DPS 15.40 9.00 9.00 0.00 29.50 19.00 7.50 61.62%
NAPS 2.90 2.80 2.82 2.68 2.69 2.60 2.67 5.66%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 114.49 69.47 46.86 21.75 87.14 65.08 43.85 89.72%
EPS 34.29 28.26 20.10 8.45 36.40 26.20 17.38 57.37%
DPS 15.17 8.83 8.82 0.00 28.95 18.62 7.39 61.59%
NAPS 2.8571 2.7476 2.7647 2.6332 2.64 2.5474 2.6319 5.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.79 4.70 4.99 4.72 4.41 4.76 5.01 -
P/RPS 4.12 6.64 10.44 21.32 4.97 7.17 11.26 -48.87%
P/EPS 13.76 16.32 24.34 54.88 11.89 17.80 28.42 -38.36%
EY 7.27 6.13 4.11 1.82 8.41 5.62 3.52 62.25%
DY 3.22 1.91 1.80 0.00 6.69 3.99 1.50 66.48%
P/NAPS 1.65 1.68 1.77 1.76 1.64 1.83 1.88 -8.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 16/02/15 26/11/14 11/08/14 22/05/14 13/02/14 29/11/13 -
Price 4.64 4.78 4.80 4.88 4.71 4.69 4.94 -
P/RPS 3.99 6.75 10.04 22.04 5.30 7.06 11.10 -49.47%
P/EPS 13.33 16.60 23.41 56.74 12.70 17.54 28.02 -39.08%
EY 7.50 6.03 4.27 1.76 7.87 5.70 3.57 64.10%
DY 3.32 1.88 1.88 0.00 6.26 4.05 1.52 68.42%
P/NAPS 1.60 1.71 1.70 1.82 1.75 1.80 1.85 -9.23%

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