[ABMB] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -15.0%
YoY- -23.79%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,240,558 1,144,241 1,049,281 1,648,014 1,560,777 1,447,401 1,294,244 -0.70%
PBT 680,733 585,001 402,048 396,852 524,946 112,749 -350,066 -
Tax -173,294 -152,674 -103,046 -92,792 -125,492 -43,201 96,849 -
NP 507,438 432,326 299,001 304,060 399,454 69,548 -253,217 -
-
NP to SH 506,833 432,357 298,894 304,298 399,266 69,394 -253,630 -
-
Tax Rate 25.46% 26.10% 25.63% 23.38% 23.91% 38.32% - -
Total Cost 733,120 711,914 750,280 1,343,954 1,161,322 1,377,853 1,547,461 -11.70%
-
Net Worth 3,047,565 3,288,566 2,932,647 2,783,594 2,488,011 1,824,533 1,757,874 9.59%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 270,217 142,759 131,022 128,158 123,413 - - -
Div Payout % 53.31% 33.02% 43.84% 42.12% 30.91% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,047,565 3,288,566 2,932,647 2,783,594 2,488,011 1,824,533 1,757,874 9.59%
NOSH 1,523,782 1,529,565 1,535,417 1,537,897 1,480,959 1,169,573 1,164,155 4.58%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 40.90% 37.78% 28.50% 18.45% 25.59% 4.81% -19.56% -
ROE 16.63% 13.15% 10.19% 10.93% 16.05% 3.80% -14.43% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 81.41 74.81 68.34 107.16 105.39 123.75 111.17 -5.05%
EPS 33.20 28.27 19.47 19.73 26.96 5.93 -21.79 -
DPS 17.73 9.33 8.53 8.33 8.33 0.00 0.00 -
NAPS 2.00 2.15 1.91 1.81 1.68 1.56 1.51 4.79%
Adjusted Per Share Value based on latest NOSH - 1,538,468
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 80.13 73.91 67.78 106.45 100.82 93.49 83.60 -0.70%
EPS 32.74 27.93 19.31 19.66 25.79 4.48 -16.38 -
DPS 17.45 9.22 8.46 8.28 7.97 0.00 0.00 -
NAPS 1.9686 2.1243 1.8943 1.7981 1.6071 1.1786 1.1355 9.59%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.95 3.04 2.71 1.82 3.08 2.37 2.21 -
P/RPS 4.85 4.06 3.97 1.70 2.92 1.92 1.99 15.99%
P/EPS 11.88 10.75 13.92 9.20 11.42 39.94 -10.14 -
EY 8.42 9.30 7.18 10.87 8.75 2.50 -9.86 -
DY 4.49 3.07 3.15 4.58 2.71 0.00 0.00 -
P/NAPS 1.98 1.41 1.42 1.01 1.83 1.52 1.46 5.20%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 21/02/11 11/02/10 24/02/09 18/02/08 28/02/07 17/02/06 -
Price 3.75 3.10 2.55 1.77 2.93 2.82 2.25 -
P/RPS 4.61 4.14 3.73 1.65 2.78 2.28 2.02 14.73%
P/EPS 11.27 10.97 13.10 8.95 10.87 47.53 -10.33 -
EY 8.87 9.12 7.63 11.18 9.20 2.10 -9.68 -
DY 4.73 3.01 3.35 4.71 2.84 0.00 0.00 -
P/NAPS 1.88 1.44 1.34 0.98 1.74 1.81 1.49 3.94%

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