[ABMB] QoQ Cumulative 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- 51.72%
YoY- 475.36%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 826,414 421,472 1,586,010 1,170,583 766,653 402,027 1,458,827 -31.46%
PBT 230,026 166,964 502,050 393,710 255,368 131,563 150,812 32.40%
Tax -51,182 -42,690 -121,955 -94,119 -57,797 -36,419 -43,449 11.50%
NP 178,844 124,274 380,095 299,591 197,571 95,144 107,363 40.39%
-
NP to SH 178,993 124,349 379,956 299,450 197,375 95,157 107,258 40.56%
-
Tax Rate 22.25% 25.57% 24.29% 23.91% 22.63% 27.68% 28.81% -
Total Cost 647,570 297,198 1,205,915 870,992 569,082 306,883 1,351,464 -38.68%
-
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%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 38,443 38,426 93,456 92,559 25,341 23,553 - -
Div Payout % 21.48% 30.90% 24.60% 30.91% 12.84% 24.75% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
NOSH 1,537,740 1,537,070 1,495,301 1,480,959 1,448,092 1,345,926 1,178,659 19.34%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.64% 29.49% 23.97% 25.59% 25.77% 23.67% 7.36% -
ROE 6.61% 4.65% 15.22% 12.04% 8.41% 4.47% 5.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.74 27.42 106.07 79.04 52.94 29.87 123.77 -42.57%
EPS 11.60 8.09 25.41 20.22 13.63 7.07 9.13 17.25%
DPS 2.50 2.50 6.25 6.25 1.75 1.75 0.00 -
NAPS 1.76 1.74 1.67 1.68 1.62 1.58 1.60 6.54%
Adjusted Per Share Value based on latest NOSH - 1,548,937
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.38 27.23 102.45 75.61 49.52 25.97 94.23 -31.46%
EPS 11.56 8.03 24.54 19.34 12.75 6.15 6.93 40.52%
DPS 2.48 2.48 6.04 5.98 1.64 1.52 0.00 -
NAPS 1.7482 1.7276 1.613 1.6071 1.5153 1.3737 1.2182 27.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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 4.61 10.10 2.53 3.90 5.86 11.85 2.32 57.85%
P/EPS 21.31 34.24 10.55 15.23 22.74 50.07 31.54 -22.94%
EY 4.69 2.92 9.48 6.56 4.40 2.00 3.17 29.74%
DY 1.01 0.90 2.33 2.03 0.56 0.49 0.00 -
P/NAPS 1.41 1.59 1.60 1.83 1.91 2.24 1.79 -14.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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 3.63 10.14 2.94 3.71 5.31 8.80 2.33 34.28%
P/EPS 16.75 34.36 12.28 14.49 20.62 37.20 31.76 -34.64%
EY 5.97 2.91 8.14 6.90 4.85 2.69 3.15 52.96%
DY 1.28 0.90 2.00 2.13 0.62 0.67 0.00 -
P/NAPS 1.11 1.60 1.87 1.74 1.73 1.66 1.81 -27.75%

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