[ABMB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 106.08%
YoY- 153.15%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,170,583 766,653 402,027 1,458,827 1,085,551 708,954 360,002 119.01%
PBT 393,710 255,368 131,563 150,812 84,562 13,592 59,732 250.33%
Tax -94,119 -57,797 -36,419 -43,449 -32,401 -13,747 -20,088 179.21%
NP 299,591 197,571 95,144 107,363 52,161 -155 39,644 283.67%
-
NP to SH 299,450 197,375 95,157 107,258 52,046 -366 39,562 284.08%
-
Tax Rate 23.91% 22.63% 27.68% 28.81% 38.32% 101.14% 33.63% -
Total Cost 870,992 569,082 306,883 1,351,464 1,033,390 709,109 320,358 94.44%
-
Net Worth 2,488,011 2,345,909 2,126,563 1,885,854 1,824,533 1,854,400 1,797,211 24.13%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 92,559 25,341 23,553 - - - - -
Div Payout % 30.91% 12.84% 24.75% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,488,011 2,345,909 2,126,563 1,885,854 1,824,533 1,854,400 1,797,211 24.13%
NOSH 1,480,959 1,448,092 1,345,926 1,178,659 1,169,573 1,220,000 1,167,020 17.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 25.59% 25.77% 23.67% 7.36% 4.81% -0.02% 11.01% -
ROE 12.04% 8.41% 4.47% 5.69% 2.85% -0.02% 2.20% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 79.04 52.94 29.87 123.77 92.82 58.11 30.85 86.91%
EPS 20.22 13.63 7.07 9.13 4.45 -0.03 3.39 227.82%
DPS 6.25 1.75 1.75 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.62 1.58 1.60 1.56 1.52 1.54 5.95%
Adjusted Per Share Value based on latest NOSH - 1,174,723
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 75.61 49.52 25.97 94.23 70.12 45.79 23.25 119.03%
EPS 19.34 12.75 6.15 6.93 3.36 -0.02 2.56 283.59%
DPS 5.98 1.64 1.52 0.00 0.00 0.00 0.00 -
NAPS 1.6071 1.5153 1.3737 1.2182 1.1786 1.1979 1.1609 24.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.08 3.10 3.54 2.87 2.37 2.24 2.01 -
P/RPS 3.90 5.86 11.85 2.32 2.55 3.85 6.52 -28.94%
P/EPS 15.23 22.74 50.07 31.54 53.26 -7,466.67 59.29 -59.49%
EY 6.56 4.40 2.00 3.17 1.88 -0.01 1.69 146.37%
DY 2.03 0.56 0.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.91 2.24 1.79 1.52 1.47 1.31 24.88%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 18/02/08 28/11/07 17/08/07 28/05/07 28/02/07 17/11/06 07/08/06 -
Price 2.93 2.81 2.63 2.89 2.82 2.54 2.05 -
P/RPS 3.71 5.31 8.80 2.33 3.04 4.37 6.65 -32.15%
P/EPS 14.49 20.62 37.20 31.76 63.37 -8,466.67 60.47 -61.32%
EY 6.90 4.85 2.69 3.15 1.58 -0.01 1.65 158.88%
DY 2.13 0.62 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.73 1.66 1.81 1.81 1.67 1.33 19.55%

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