[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 40.62%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 710,254 463,765 1,772,407 1,075,443 725,366 336,739 1,348,964 -34.77%
PBT 341,295 160,662 703,150 578,612 410,357 173,319 749,351 -40.77%
Tax -84,703 -38,732 -172,370 -141,101 -99,219 -42,509 -185,803 -40.73%
NP 256,592 121,930 530,780 437,511 311,138 130,810 563,548 -40.78%
-
NP to SH 256,592 121,930 530,780 437,511 311,138 130,810 563,548 -40.78%
-
Tax Rate 24.82% 24.11% 24.51% 24.39% 24.18% 24.53% 24.80% -
Total Cost 453,662 341,835 1,241,627 637,932 414,228 205,929 785,416 -30.62%
-
Net Worth 4,560,144 4,450,445 4,423,166 4,253,579 4,280,044 4,076,404 4,087,067 7.56%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 122,419 - 234,885 136,722 136,597 - 448,209 -57.87%
Div Payout % 47.71% - 44.25% 31.25% 43.90% - 79.53% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,560,144 4,450,445 4,423,166 4,253,579 4,280,044 4,076,404 4,087,067 7.56%
NOSH 1,548,106 1,524,125 1,525,229 1,519,135 1,517,746 1,548,106 1,548,106 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 36.13% 26.29% 29.95% 40.68% 42.89% 38.85% 41.78% -
ROE 5.63% 2.74% 12.00% 10.29% 7.27% 3.21% 13.79% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.41 30.43 116.21 70.79 47.79 22.14 88.79 -35.08%
EPS 16.80 8.00 34.80 28.80 20.50 8.60 37.20 -41.10%
DPS 8.00 0.00 15.40 9.00 9.00 0.00 29.50 -58.07%
NAPS 2.98 2.92 2.90 2.80 2.82 2.68 2.69 7.05%
Adjusted Per Share Value based on latest NOSH - 1,522,566
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.88 29.96 114.49 69.47 46.86 21.75 87.14 -34.77%
EPS 16.57 7.88 34.29 28.26 20.10 8.45 36.40 -40.79%
DPS 7.91 0.00 15.17 8.83 8.82 0.00 28.95 -57.85%
NAPS 2.9456 2.8748 2.8571 2.7476 2.7647 2.6332 2.64 7.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.35 4.39 4.79 4.70 4.99 4.72 4.41 -
P/RPS 7.22 14.43 4.12 6.64 10.44 21.32 4.97 28.23%
P/EPS 19.98 54.88 13.76 16.32 24.34 54.88 11.89 41.29%
EY 5.01 1.82 7.27 6.13 4.11 1.82 8.41 -29.17%
DY 2.39 0.00 3.22 1.91 1.80 0.00 6.69 -49.62%
P/NAPS 1.12 1.50 1.65 1.68 1.77 1.76 1.64 -22.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 18/08/15 27/05/15 16/02/15 26/11/14 11/08/14 22/05/14 -
Price 3.55 3.66 4.64 4.78 4.80 4.88 4.71 -
P/RPS 7.65 12.03 3.99 6.75 10.04 22.04 5.30 27.69%
P/EPS 21.17 45.75 13.33 16.60 23.41 56.74 12.70 40.54%
EY 4.72 2.19 7.50 6.03 4.27 1.76 7.87 -28.86%
DY 2.25 0.00 3.32 1.88 1.88 0.00 6.26 -49.41%
P/NAPS 1.19 1.25 1.60 1.71 1.70 1.82 1.75 -22.65%

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