[ABMB] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 168.84%
YoY- -30.58%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 658,312 620,236 573,203 508,692 826,414 766,653 708,954 -1.22%
PBT 357,124 340,971 287,915 170,523 230,026 255,368 13,592 72.33%
Tax -90,617 -86,669 -74,983 -46,263 -51,182 -57,797 -13,747 36.89%
NP 266,507 254,302 212,932 124,260 178,844 197,571 -155 -
-
NP to SH 266,478 253,979 213,009 124,259 178,993 197,375 -366 -
-
Tax Rate 25.37% 25.42% 26.04% 27.13% 22.25% 22.63% 101.14% -
Total Cost 391,805 365,934 360,271 384,432 647,570 569,082 709,109 -9.40%
-
Net Worth 3,846,278 3,543,814 3,202,797 2,838,014 2,706,423 2,345,909 1,854,400 12.91%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 100,735 85,540 50,570 19,942 38,443 25,341 - -
Div Payout % 37.80% 33.68% 23.74% 16.05% 21.48% 12.84% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,846,278 3,543,814 3,202,797 2,838,014 2,706,423 2,345,909 1,854,400 12.91%
NOSH 1,548,106 1,527,506 1,532,438 1,534,061 1,537,740 1,448,092 1,220,000 4.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 40.48% 41.00% 37.15% 24.43% 21.64% 25.77% -0.02% -
ROE 6.93% 7.17% 6.65% 4.38% 6.61% 8.41% -0.02% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 43.13 40.60 37.40 33.16 53.74 52.94 58.11 -4.84%
EPS 17.50 16.60 13.90 8.10 11.60 13.63 -0.03 -
DPS 6.60 5.60 3.30 1.30 2.50 1.75 0.00 -
NAPS 2.52 2.32 2.09 1.85 1.76 1.62 1.52 8.78%
Adjusted Per Share Value based on latest NOSH - 1,530,156
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.53 40.07 37.03 32.87 53.39 49.53 45.81 -1.22%
EPS 17.22 16.41 13.76 8.03 11.56 12.75 -0.02 -
DPS 6.51 5.53 3.27 1.29 2.48 1.64 0.00 -
NAPS 2.4851 2.2897 2.0693 1.8336 1.7486 1.5157 1.1981 12.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.09 3.30 3.09 2.54 2.48 3.10 2.24 -
P/RPS 9.48 8.13 8.26 7.66 4.61 5.86 3.85 16.18%
P/EPS 23.43 19.85 22.23 31.36 21.31 22.74 -7,466.67 -
EY 4.27 5.04 4.50 3.19 4.69 4.40 -0.01 -
DY 1.61 1.70 1.07 0.51 1.01 0.56 0.00 -
P/NAPS 1.62 1.42 1.48 1.37 1.41 1.91 1.47 1.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 16/11/11 22/11/10 25/11/09 27/11/08 28/11/07 17/11/06 -
Price 4.07 3.50 3.17 2.81 1.95 2.81 2.54 -
P/RPS 9.44 8.62 8.47 8.47 3.63 5.31 4.37 13.68%
P/EPS 23.31 21.05 22.81 34.69 16.75 20.62 -8,466.67 -
EY 4.29 4.75 4.38 2.88 5.97 4.85 -0.01 -
DY 1.62 1.60 1.04 0.46 1.28 0.62 0.00 -
P/NAPS 1.62 1.51 1.52 1.52 1.11 1.73 1.67 -0.50%

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