[ABMB] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -2.88%
YoY- 44.24%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 319,714 338,974 319,338 313,899 310,183 313,171 307,065 2.71%
PBT 178,594 190,756 166,368 164,093 169,579 166,905 174,066 1.71%
Tax -45,828 -48,826 -41,791 -41,553 -43,302 -42,578 -44,091 2.59%
NP 132,766 141,930 124,577 122,540 126,277 124,327 129,975 1.41%
-
NP to SH 132,742 141,946 124,532 122,510 126,146 124,213 129,766 1.51%
-
Tax Rate 25.66% 25.60% 25.12% 25.32% 25.54% 25.51% 25.33% -
Total Cost 186,948 197,044 194,761 191,359 183,906 188,844 177,090 3.66%
-
Net Worth 3,997,517 3,846,278 3,811,894 3,681,005 3,070,683 3,552,066 3,459,933 10.05%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 152,577 - 100,233 - 118,221 - 85,355 47.03%
Div Payout % 114.94% - 80.49% - 93.72% - 65.78% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,997,517 3,846,278 3,811,894 3,681,005 3,070,683 3,552,066 3,459,933 10.05%
NOSH 1,548,106 1,548,106 1,518,682 1,514,816 1,535,341 1,531,063 1,524,200 1.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 41.53% 41.87% 39.01% 39.04% 40.71% 39.70% 42.33% -
ROE 3.32% 3.69% 3.27% 3.33% 4.11% 3.50% 3.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.95 22.21 21.03 20.72 20.20 20.45 20.15 2.61%
EPS 8.70 9.30 8.20 8.00 8.30 8.10 8.50 1.55%
DPS 10.00 0.00 6.60 0.00 7.70 0.00 5.60 46.93%
NAPS 2.62 2.52 2.51 2.43 2.00 2.32 2.27 9.98%
Adjusted Per Share Value based on latest NOSH - 1,514,816
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.66 21.90 20.63 20.28 20.04 20.23 19.84 2.72%
EPS 8.58 9.17 8.05 7.92 8.15 8.03 8.38 1.57%
DPS 9.86 0.00 6.48 0.00 7.64 0.00 5.51 47.13%
NAPS 2.5828 2.4851 2.4629 2.3783 1.984 2.295 2.2355 10.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.40 4.09 4.16 3.89 3.95 3.30 3.18 -
P/RPS 21.00 18.42 19.78 18.77 19.55 16.13 15.78 20.88%
P/EPS 50.57 43.98 50.73 48.10 48.08 40.68 37.35 22.27%
EY 1.98 2.27 1.97 2.08 2.08 2.46 2.68 -18.20%
DY 2.27 0.00 1.59 0.00 1.95 0.00 1.76 18.39%
P/NAPS 1.68 1.62 1.66 1.60 1.98 1.42 1.40 12.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 20/11/12 15/08/12 23/05/12 21/02/12 16/11/11 16/08/11 -
Price 4.04 4.07 4.32 3.82 3.75 3.50 3.42 -
P/RPS 19.28 18.33 20.54 18.43 18.56 17.11 16.98 8.79%
P/EPS 46.44 43.76 52.68 47.23 45.64 43.14 40.17 10.10%
EY 2.15 2.29 1.90 2.12 2.19 2.32 2.49 -9.28%
DY 2.48 0.00 1.53 0.00 2.05 0.00 1.64 31.58%
P/NAPS 1.54 1.62 1.72 1.57 1.88 1.51 1.51 1.31%

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