[ABMB] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 2.53%
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,888,158 1,829,004 1,680,716 1,624,878 1,557,990 1,469,564 1,428,574 4.75%
PBT 891,492 542,350 583,270 742,805 707,797 697,184 697,153 4.17%
Tax -265,124 -130,733 -148,329 -175,044 -200,654 -170,870 -174,233 7.24%
NP 626,368 411,617 434,941 567,761 507,142 526,313 522,920 3.05%
-
NP to SH 626,368 411,617 434,941 567,761 507,142 526,313 522,920 3.05%
-
Tax Rate 29.74% 24.10% 25.43% 23.57% 28.35% 24.51% 24.99% -
Total Cost 1,261,790 1,417,386 1,245,774 1,057,117 1,050,848 943,250 905,654 5.67%
-
Net Worth 6,409,158 6,440,120 5,913,764 5,573,181 5,290,668 4,916,060 4,601,190 5.67%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 123,848 175,452 174,304 173,029 162,514 -
Div Payout % - - 28.47% 30.90% 34.37% 32.88% 31.08% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 6,409,158 6,440,120 5,913,764 5,573,181 5,290,668 4,916,060 4,601,190 5.67%
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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 33.17% 22.51% 25.88% 34.94% 32.55% 35.81% 36.60% -
ROE 9.77% 6.39% 7.35% 10.19% 9.59% 10.71% 11.36% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 121.97 118.14 108.57 104.96 101.30 96.26 93.76 4.47%
EPS 40.47 26.53 28.13 36.67 32.93 34.53 34.27 2.80%
DPS 0.00 0.00 8.00 11.33 11.33 11.33 10.67 -
NAPS 4.14 4.16 3.82 3.60 3.44 3.22 3.02 5.39%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 121.99 118.17 108.59 104.98 100.66 94.95 92.30 4.75%
EPS 40.47 26.59 28.10 36.68 32.77 34.01 33.79 3.04%
DPS 0.00 0.00 8.00 11.34 11.26 11.18 10.50 -
NAPS 4.141 4.161 3.8209 3.6008 3.4183 3.1763 2.9728 5.67%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.86 2.91 2.63 4.02 4.08 3.72 3.56 -
P/RPS 2.34 2.46 2.42 3.83 4.03 3.86 3.80 -7.75%
P/EPS 7.07 10.94 9.36 10.96 12.37 10.79 10.37 -6.17%
EY 14.15 9.14 10.68 9.12 8.08 9.27 9.64 6.59%
DY 0.00 0.00 3.04 2.82 2.78 3.05 3.00 -
P/NAPS 0.69 0.70 0.69 1.12 1.19 1.16 1.18 -8.54%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/19 26/02/18 22/02/17 22/02/16 -
Price 3.41 2.65 2.31 4.20 4.12 3.95 3.56 -
P/RPS 2.80 2.24 2.13 4.00 4.07 4.10 3.80 -4.95%
P/EPS 8.43 9.97 8.22 11.45 12.49 11.46 10.37 -3.39%
EY 11.87 10.03 12.16 8.73 8.00 8.73 9.64 3.52%
DY 0.00 0.00 3.46 2.70 2.75 2.87 3.00 -
P/NAPS 0.82 0.64 0.60 1.17 1.20 1.23 1.18 -5.88%

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