[ABMB] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 2.44%
YoY- 10.65%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,455,256 1,855,060 1,346,956 1,456,708 1,277,352 1,228,260 1,104,892 4.69%
PBT 701,648 642,648 693,276 735,824 665,472 696,264 601,108 2.60%
Tax -171,752 -154,928 -170,036 -184,660 -167,164 -176,364 -159,024 1.29%
NP 529,896 487,720 523,240 551,164 498,308 519,900 442,084 3.06%
-
NP to SH 529,896 487,720 523,240 551,164 498,128 519,064 442,944 3.02%
-
Tax Rate 24.48% 24.11% 24.53% 25.10% 25.12% 25.33% 26.46% -
Total Cost 925,360 1,367,340 823,716 905,544 779,044 708,360 662,808 5.71%
-
Net Worth 4,811,699 4,450,445 4,076,404 4,103,109 3,811,894 3,459,933 3,137,520 7.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 459,303 400,932 341,420 203,016 -
Div Payout % - - - 83.33% 80.49% 65.78% 45.83% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,811,699 4,450,445 4,076,404 4,103,109 3,811,894 3,459,933 3,137,520 7.38%
NOSH 1,522,689 1,524,125 1,548,106 1,548,106 1,518,682 1,524,200 1,538,000 -0.16%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 36.41% 26.29% 38.85% 37.84% 39.01% 42.33% 40.01% -
ROE 11.01% 10.96% 12.84% 13.43% 13.07% 15.00% 14.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.57 121.71 88.55 95.15 84.11 80.58 71.84 4.86%
EPS 34.80 32.00 34.40 36.00 32.80 34.00 28.80 3.20%
DPS 0.00 0.00 0.00 30.00 26.40 22.40 13.20 -
NAPS 3.16 2.92 2.68 2.68 2.51 2.27 2.04 7.55%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 94.02 119.86 87.03 94.12 82.53 79.36 71.39 4.69%
EPS 34.24 31.51 33.81 35.61 32.18 33.54 28.62 3.03%
DPS 0.00 0.00 0.00 29.68 25.90 22.06 13.12 -
NAPS 3.1088 2.8754 2.6338 2.651 2.4629 2.2355 2.0271 7.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.03 4.39 4.72 5.30 4.16 3.18 2.95 -
P/RPS 4.22 3.61 5.33 5.57 4.95 3.95 4.11 0.44%
P/EPS 11.58 13.72 13.72 14.72 12.68 9.34 10.24 2.06%
EY 8.64 7.29 7.29 6.79 7.88 10.71 9.76 -2.00%
DY 0.00 0.00 0.00 5.66 6.35 7.04 4.47 -
P/NAPS 1.28 1.50 1.76 1.98 1.66 1.40 1.45 -2.05%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 18/08/15 11/08/14 06/08/13 15/08/12 16/08/11 20/08/10 -
Price 4.04 3.66 4.88 5.38 4.32 3.42 3.05 -
P/RPS 4.23 3.01 5.51 5.65 5.14 4.24 4.25 -0.07%
P/EPS 11.61 11.44 14.19 14.94 13.17 10.04 10.59 1.54%
EY 8.61 8.74 7.05 6.69 7.59 9.96 9.44 -1.52%
DY 0.00 0.00 0.00 5.58 6.11 6.55 4.33 -
P/NAPS 1.28 1.25 1.82 2.01 1.72 1.51 1.50 -2.60%

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