[ABMB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
17-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 0.39%
YoY- -39.7%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 786,961 508,692 257,023 1,640,386 1,236,011 826,414 421,472 51.45%
PBT 301,536 170,523 62,443 303,312 297,639 230,026 166,964 48.14%
Tax -77,285 -46,263 -16,248 -74,424 -69,594 -51,182 -42,690 48.38%
NP 224,251 124,260 46,195 228,888 228,045 178,844 124,274 48.05%
-
NP to SH 224,171 124,259 46,221 229,121 228,224 178,993 124,349 47.96%
-
Tax Rate 25.63% 27.13% 26.02% 24.54% 23.38% 22.25% 25.57% -
Total Cost 562,710 384,432 210,828 1,411,498 1,007,966 647,570 297,198 52.86%
-
Net Worth 2,932,647 2,838,014 2,788,666 2,737,150 2,783,594 2,706,423 2,674,502 6.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 98,266 19,942 20,029 96,107 96,118 38,443 38,426 86.68%
Div Payout % 43.84% 16.05% 43.33% 41.95% 42.12% 21.48% 30.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,932,647 2,838,014 2,788,666 2,737,150 2,783,594 2,706,423 2,674,502 6.31%
NOSH 1,535,417 1,534,061 1,540,700 1,537,724 1,537,897 1,537,740 1,537,070 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 28.50% 24.43% 17.97% 13.95% 18.45% 21.64% 29.49% -
ROE 7.64% 4.38% 1.66% 8.37% 8.20% 6.61% 4.65% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.25 33.16 16.68 106.68 80.37 53.74 27.42 51.56%
EPS 14.60 8.10 3.00 14.90 14.80 11.60 8.09 48.07%
DPS 6.40 1.30 1.30 6.25 6.25 2.50 2.50 86.81%
NAPS 1.91 1.85 1.81 1.78 1.81 1.76 1.74 6.39%
Adjusted Per Share Value based on latest NOSH - 896,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.85 32.87 16.61 105.99 79.86 53.39 27.23 51.47%
EPS 14.48 8.03 2.99 14.80 14.75 11.56 8.03 47.99%
DPS 6.35 1.29 1.29 6.21 6.21 2.48 2.48 86.84%
NAPS 1.8948 1.8336 1.8018 1.7685 1.7985 1.7486 1.728 6.31%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.71 2.54 2.35 1.69 1.82 2.48 2.77 -
P/RPS 5.29 7.66 14.09 1.58 2.26 4.61 10.10 -34.94%
P/EPS 18.56 31.36 78.33 11.34 12.26 21.31 34.24 -33.44%
EY 5.39 3.19 1.28 8.82 8.15 4.69 2.92 50.30%
DY 2.36 0.51 0.55 3.70 3.43 1.01 0.90 89.82%
P/NAPS 1.42 1.37 1.30 0.95 1.01 1.41 1.59 -7.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 25/11/09 17/08/09 17/06/09 24/02/09 27/11/08 08/08/08 -
Price 2.55 2.81 2.42 2.24 1.77 1.95 2.78 -
P/RPS 4.98 8.47 14.51 2.10 2.20 3.63 10.14 -37.67%
P/EPS 17.47 34.69 80.67 15.03 11.93 16.75 34.36 -36.21%
EY 5.73 2.88 1.24 6.65 8.38 5.97 2.91 56.90%
DY 2.51 0.46 0.54 2.79 3.53 1.28 0.90 97.76%
P/NAPS 1.34 1.52 1.34 1.26 0.98 1.11 1.60 -11.12%

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