[ABMB] QoQ 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- 37.85%
YoY- 37.41%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 463,765 432,025 350,077 390,082 336,739 341,414 328,632 25.89%
PBT 160,662 124,538 168,255 237,038 173,319 207,746 181,486 -7.82%
Tax -38,732 -31,269 -41,882 -56,710 -42,509 -49,733 -44,977 -9.50%
NP 121,930 93,269 126,373 180,328 130,810 158,013 136,509 -7.27%
-
NP to SH 121,930 93,269 126,373 180,328 130,810 158,013 136,509 -7.27%
-
Tax Rate 24.11% 25.11% 24.89% 23.92% 24.53% 23.94% 24.78% -
Total Cost 341,835 338,756 223,704 209,754 205,929 183,401 192,123 46.98%
-
Net Worth 4,450,445 4,434,100 4,263,185 4,273,319 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 - 97,856 - 136,382 - 159,532 - -
Div Payout % - 104.92% - 75.63% - 100.96% - -
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 4,434,100 4,263,185 4,273,319 4,076,404 4,087,067 3,943,593 8.41%
NOSH 1,524,125 1,529,000 1,522,566 1,515,361 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% 21.59% 36.10% 46.23% 38.85% 46.28% 41.54% -
ROE 2.74% 2.10% 2.96% 4.22% 3.21% 3.87% 3.46% -
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 28.26 22.99 25.74 22.14 22.47 21.67 25.47%
EPS 8.00 6.10 8.30 11.90 8.60 10.40 9.00 -7.57%
DPS 0.00 6.40 0.00 9.00 0.00 10.50 0.00 -
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 27.91 22.61 25.20 21.75 22.05 21.23 25.89%
EPS 7.88 6.02 8.16 11.65 8.45 10.21 8.82 -7.25%
DPS 0.00 6.32 0.00 8.81 0.00 10.31 0.00 -
NAPS 2.8748 2.8642 2.7538 2.7604 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 16.95 20.44 19.38 21.32 19.63 21.97 -24.49%
P/EPS 54.88 78.52 56.63 41.93 54.88 42.40 52.89 2.49%
EY 1.82 1.27 1.77 2.38 1.82 2.36 1.89 -2.49%
DY 0.00 1.34 0.00 1.80 0.00 2.38 0.00 -
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 16.42 20.79 18.65 22.04 20.96 21.65 -32.48%
P/EPS 45.75 76.07 57.59 40.34 56.74 45.29 52.11 -8.33%
EY 2.19 1.31 1.74 2.48 1.76 2.21 1.92 9.19%
DY 0.00 1.38 0.00 1.88 0.00 2.23 0.00 -
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