[ABMB] YoY Annualized 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- 18.93%
YoY- 15.65%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,560,978 1,447,062 1,420,508 1,450,732 1,357,836 1,316,624 1,240,472 3.90%
PBT 700,348 702,002 682,590 820,714 720,238 714,248 681,942 0.44%
Tax -184,742 -171,896 -169,406 -198,438 -182,186 -181,234 -173,338 1.06%
NP 515,606 530,106 513,184 622,276 538,052 533,014 508,604 0.22%
-
NP to SH 515,606 530,106 513,184 622,276 538,052 532,956 507,958 0.24%
-
Tax Rate 26.38% 24.49% 24.82% 24.18% 25.30% 25.37% 25.42% -
Total Cost 1,045,372 916,956 907,324 828,456 819,784 783,610 731,868 6.11%
-
Net Worth 5,265,007 4,983,141 4,560,144 4,280,044 4,074,388 3,846,278 3,543,814 6.81%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 259,062 244,839 273,194 228,898 201,471 171,080 -
Div Payout % - 48.87% 47.71% 43.90% 42.54% 37.80% 33.68% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 5,265,007 4,983,141 4,560,144 4,280,044 4,074,388 3,846,278 3,543,814 6.81%
NOSH 1,548,106 1,548,106 1,548,106 1,517,746 1,548,106 1,548,106 1,527,506 0.22%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 33.03% 36.63% 36.13% 42.89% 39.63% 40.48% 41.00% -
ROE 9.79% 10.64% 11.25% 14.54% 13.21% 13.86% 14.33% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 101.69 94.96 92.83 95.58 88.98 86.26 81.21 3.81%
EPS 33.60 34.80 33.60 41.00 35.40 35.00 33.20 0.19%
DPS 0.00 17.00 16.00 18.00 15.00 13.20 11.20 -
NAPS 3.43 3.27 2.98 2.82 2.67 2.52 2.32 6.72%
Adjusted Per Share Value based on latest NOSH - 1,515,361
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 100.83 93.47 91.76 93.71 87.71 85.05 80.13 3.90%
EPS 33.31 34.24 33.15 40.20 34.76 34.43 32.81 0.25%
DPS 0.00 16.73 15.82 17.65 14.79 13.01 11.05 -
NAPS 3.4009 3.2189 2.9456 2.7647 2.6319 2.4845 2.2891 6.81%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.90 3.72 3.35 4.99 5.01 4.09 3.30 -
P/RPS 3.84 3.92 3.61 5.22 5.63 4.74 4.06 -0.92%
P/EPS 11.61 10.69 9.99 12.17 14.21 11.71 9.92 2.65%
EY 8.61 9.35 10.01 8.22 7.04 8.54 10.08 -2.59%
DY 0.00 4.57 4.78 3.61 2.99 3.23 3.39 -
P/NAPS 1.14 1.14 1.12 1.77 1.88 1.62 1.42 -3.59%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 27/11/15 26/11/14 29/11/13 20/11/12 16/11/11 -
Price 3.69 3.72 3.55 4.80 4.94 4.07 3.50 -
P/RPS 3.63 3.92 3.82 5.02 5.55 4.72 4.31 -2.81%
P/EPS 10.99 10.69 10.59 11.71 14.01 11.66 10.53 0.71%
EY 9.10 9.35 9.45 8.54 7.14 8.58 9.50 -0.71%
DY 0.00 4.57 4.51 3.75 3.04 3.24 3.20 -
P/NAPS 1.08 1.14 1.19 1.70 1.85 1.62 1.51 -5.42%

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