[ABMB] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 33.93%
YoY- 31.56%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,135,739 1,129,030 1,082,308 1,063,108 1,189,925 1,321,253 1,475,914 -15.98%
PBT 546,153 526,330 496,772 408,938 307,209 243,809 198,791 95.79%
Tax -144,659 -136,158 -130,946 -107,438 -82,115 -69,505 -47,982 108.27%
NP 401,494 390,172 365,826 301,500 225,094 174,304 150,809 91.74%
-
NP to SH 401,521 390,174 365,939 301,424 225,068 174,387 150,993 91.59%
-
Tax Rate 26.49% 25.87% 26.36% 26.27% 26.73% 28.51% 24.14% -
Total Cost 734,245 738,858 716,482 761,608 964,831 1,146,949 1,325,105 -32.46%
-
Net Worth 3,272,741 3,190,306 3,137,520 2,935,613 2,935,875 2,830,790 2,788,666 11.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 107,075 129,146 129,146 98,421 98,421 77,721 77,721 23.74%
Div Payout % 26.67% 33.10% 35.29% 32.65% 43.73% 44.57% 51.47% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,272,741 3,190,306 3,137,520 2,935,613 2,935,875 2,830,790 2,788,666 11.22%
NOSH 1,522,205 1,526,462 1,538,000 1,545,060 1,537,107 1,530,156 1,548,106 -1.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 35.35% 34.56% 33.80% 28.36% 18.92% 13.19% 10.22% -
ROE 12.27% 12.23% 11.66% 10.27% 7.67% 6.16% 5.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.61 73.96 70.37 68.81 77.41 86.35 95.80 -15.31%
EPS 26.38 25.56 23.79 19.51 14.64 11.40 9.80 93.15%
DPS 7.00 8.40 8.40 6.40 6.40 5.08 5.04 24.40%
NAPS 2.15 2.09 2.04 1.90 1.91 1.85 1.81 12.12%
Adjusted Per Share Value based on latest NOSH - 1,545,060
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 73.36 72.93 69.91 68.67 76.86 85.35 95.34 -15.99%
EPS 25.94 25.20 23.64 19.47 14.54 11.26 9.75 91.66%
DPS 6.92 8.34 8.34 6.36 6.36 5.02 5.02 23.78%
NAPS 2.114 2.0608 2.0267 1.8963 1.8964 1.8286 1.8013 11.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.04 3.09 2.95 2.88 2.71 2.54 2.35 -
P/RPS 4.07 4.18 4.19 4.19 3.50 2.94 2.45 40.13%
P/EPS 11.52 12.09 12.40 14.76 18.51 22.29 23.98 -38.57%
EY 8.68 8.27 8.07 6.77 5.40 4.49 4.17 62.80%
DY 2.30 2.72 2.85 2.22 2.36 2.00 2.15 4.58%
P/NAPS 1.41 1.48 1.45 1.52 1.42 1.37 1.30 5.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 22/11/10 20/08/10 31/05/10 11/02/10 25/11/09 17/08/09 -
Price 3.10 3.17 3.05 2.78 2.55 2.81 2.42 -
P/RPS 4.15 4.29 4.33 4.04 3.29 3.25 2.53 38.96%
P/EPS 11.75 12.40 12.82 14.25 17.42 24.66 24.69 -38.96%
EY 8.51 8.06 7.80 7.02 5.74 4.06 4.05 63.83%
DY 2.26 2.65 2.75 2.30 2.51 1.81 2.08 5.67%
P/NAPS 1.44 1.52 1.50 1.46 1.34 1.52 1.34 4.90%

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