[ABMB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 137.85%
YoY- 15.65%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 463,765 1,772,407 1,075,443 725,366 336,739 1,348,964 1,007,550 -40.46%
PBT 160,662 703,150 578,612 410,357 173,319 749,351 541,605 -55.62%
Tax -38,732 -172,370 -141,101 -99,219 -42,509 -185,803 -136,070 -56.82%
NP 121,930 530,780 437,511 311,138 130,810 563,548 405,535 -55.21%
-
NP to SH 121,930 530,780 437,511 311,138 130,810 563,548 405,535 -55.21%
-
Tax Rate 24.11% 24.51% 24.39% 24.18% 24.53% 24.80% 25.12% -
Total Cost 341,835 1,241,627 637,932 414,228 205,929 785,416 602,015 -31.50%
-
Net Worth 4,450,445 4,423,166 4,253,579 4,280,044 4,076,404 4,087,067 3,943,593 8.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 234,885 136,722 136,597 - 448,209 288,185 -
Div Payout % - 44.25% 31.25% 43.90% - 79.53% 71.06% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 4,450,445 4,423,166 4,253,579 4,280,044 4,076,404 4,087,067 3,943,593 8.41%
NOSH 1,524,125 1,525,229 1,519,135 1,517,746 1,548,106 1,548,106 1,548,106 -1.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 26.29% 29.95% 40.68% 42.89% 38.85% 41.78% 40.25% -
ROE 2.74% 12.00% 10.29% 7.27% 3.21% 13.79% 10.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.43 116.21 70.79 47.79 22.14 88.79 66.43 -40.66%
EPS 8.00 34.80 28.80 20.50 8.60 37.20 26.70 -55.32%
DPS 0.00 15.40 9.00 9.00 0.00 29.50 19.00 -
NAPS 2.92 2.90 2.80 2.82 2.68 2.69 2.60 8.06%
Adjusted Per Share Value based on latest NOSH - 1,515,361
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.96 114.49 69.47 46.86 21.75 87.14 65.08 -40.46%
EPS 7.88 34.29 28.26 20.10 8.45 36.40 26.20 -55.20%
DPS 0.00 15.17 8.83 8.82 0.00 28.95 18.62 -
NAPS 2.8748 2.8571 2.7476 2.7647 2.6332 2.64 2.5474 8.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.39 4.79 4.70 4.99 4.72 4.41 4.76 -
P/RPS 14.43 4.12 6.64 10.44 21.32 4.97 7.17 59.60%
P/EPS 54.88 13.76 16.32 24.34 54.88 11.89 17.80 112.27%
EY 1.82 7.27 6.13 4.11 1.82 8.41 5.62 -52.93%
DY 0.00 3.22 1.91 1.80 0.00 6.69 3.99 -
P/NAPS 1.50 1.65 1.68 1.77 1.76 1.64 1.83 -12.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 27/05/15 16/02/15 26/11/14 11/08/14 22/05/14 13/02/14 -
Price 3.66 4.64 4.78 4.80 4.88 4.71 4.69 -
P/RPS 12.03 3.99 6.75 10.04 22.04 5.30 7.06 42.80%
P/EPS 45.75 13.33 16.60 23.41 56.74 12.70 17.54 89.81%
EY 2.19 7.50 6.03 4.27 1.76 7.87 5.70 -47.24%
DY 0.00 3.32 1.88 1.88 0.00 6.26 4.05 -
P/NAPS 1.25 1.60 1.71 1.70 1.82 1.75 1.80 -21.63%

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