[ABMB] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 0.7%
YoY- 4.34%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,396,867 1,321,526 1,348,964 1,362,555 1,353,637 1,377,870 1,333,031 3.16%
PBT 799,589 738,714 749,351 719,907 717,015 731,608 714,020 7.83%
Tax -193,929 -182,147 -185,803 -175,522 -176,373 -180,271 -175,897 6.71%
NP 605,660 556,567 563,548 544,385 540,642 551,337 538,123 8.19%
-
NP to SH 605,660 556,567 563,548 544,359 540,592 551,303 538,044 8.20%
-
Tax Rate 24.25% 24.66% 24.80% 24.38% 24.60% 24.64% 24.63% -
Total Cost 791,207 764,959 785,416 818,170 812,995 826,533 794,908 -0.31%
-
Net Worth 4,273,319 4,076,404 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 5.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 295,914 159,532 274,358 114,825 267,402 267,402 252,810 11.05%
Div Payout % 48.86% 28.66% 48.68% 21.09% 49.46% 48.50% 46.99% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,273,319 4,076,404 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 5.08%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 43.36% 42.12% 41.78% 39.95% 39.94% 40.01% 40.37% -
ROE 14.17% 13.65% 13.79% 13.80% 13.27% 13.44% 13.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 92.18 86.88 88.79 89.83 88.71 90.00 87.38 3.62%
EPS 39.97 36.59 37.09 35.89 35.43 36.01 35.27 8.68%
DPS 19.50 10.50 18.00 7.50 17.50 17.50 16.60 11.32%
NAPS 2.82 2.68 2.69 2.60 2.67 2.68 2.60 5.55%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 90.25 85.38 87.16 88.03 87.46 89.02 86.13 3.16%
EPS 39.13 35.96 36.41 35.17 34.93 35.62 34.76 8.20%
DPS 19.12 10.31 17.73 7.42 17.28 17.28 16.33 11.07%
NAPS 2.761 2.6338 2.6406 2.548 2.6325 2.651 2.5627 5.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.99 4.72 4.41 4.76 5.01 5.30 4.40 -
P/RPS 5.41 5.43 4.97 5.30 5.65 5.89 5.04 4.83%
P/EPS 12.48 12.90 11.89 13.26 14.14 14.72 12.48 0.00%
EY 8.01 7.75 8.41 7.54 7.07 6.79 8.02 -0.08%
DY 3.91 2.22 4.08 1.58 3.49 3.30 3.77 2.45%
P/NAPS 1.77 1.76 1.64 1.83 1.88 1.98 1.69 3.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 11/08/14 22/05/14 13/02/14 29/11/13 06/08/13 21/05/13 -
Price 4.80 4.88 4.71 4.69 4.94 5.38 4.97 -
P/RPS 5.21 5.62 5.30 5.22 5.57 5.98 5.69 -5.70%
P/EPS 12.01 13.34 12.70 13.07 13.94 14.94 14.09 -10.09%
EY 8.33 7.50 7.87 7.65 7.17 6.69 7.10 11.22%
DY 4.06 2.15 3.82 1.60 3.54 3.25 3.34 13.88%
P/NAPS 1.70 1.82 1.75 1.80 1.85 2.01 1.91 -7.46%

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