[ABMB] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 80.41%
YoY- -1.78%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 978,026 930,419 858,181 786,961 1,236,011 1,170,583 1,085,551 -1.72%
PBT 535,718 510,550 438,751 301,536 297,639 393,710 84,562 35.98%
Tax -136,445 -129,971 -114,506 -77,285 -69,594 -94,119 -32,401 27.04%
NP 399,273 380,579 324,245 224,251 228,045 299,591 52,161 40.34%
-
NP to SH 399,220 380,125 324,268 224,171 228,224 299,450 52,046 40.39%
-
Tax Rate 25.47% 25.46% 26.10% 25.63% 23.38% 23.91% 38.32% -
Total Cost 578,753 549,840 533,936 562,710 1,007,966 870,992 1,033,390 -9.20%
-
Net Worth 3,997,517 3,047,565 3,288,567 2,932,647 2,783,594 2,488,011 1,824,533 13.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 253,277 202,663 107,069 98,266 96,118 92,559 - -
Div Payout % 63.44% 53.31% 33.02% 43.84% 42.12% 30.91% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,997,517 3,047,565 3,288,567 2,932,647 2,783,594 2,488,011 1,824,533 13.95%
NOSH 1,548,106 1,523,782 1,529,565 1,535,417 1,537,897 1,480,959 1,169,573 4.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 40.82% 40.90% 37.78% 28.50% 18.45% 25.59% 4.81% -
ROE 9.99% 12.47% 9.86% 7.64% 8.20% 12.04% 2.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.10 61.06 56.11 51.25 80.37 79.04 92.82 -5.97%
EPS 26.20 24.90 21.20 14.60 14.80 20.22 4.45 34.34%
DPS 16.60 13.30 7.00 6.40 6.25 6.25 0.00 -
NAPS 2.62 2.00 2.15 1.91 1.81 1.68 1.56 9.01%
Adjusted Per Share Value based on latest NOSH - 1,537,107
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 63.19 60.11 55.45 50.85 79.86 75.63 70.14 -1.72%
EPS 25.79 24.56 20.95 14.48 14.75 19.35 3.36 40.40%
DPS 16.36 13.09 6.92 6.35 6.21 5.98 0.00 -
NAPS 2.5828 1.969 2.1247 1.8948 1.7985 1.6075 1.1788 13.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.40 3.95 3.04 2.71 1.82 3.08 2.37 -
P/RPS 6.86 6.47 5.42 5.29 2.26 3.90 2.55 17.91%
P/EPS 16.82 15.83 14.34 18.56 12.26 15.23 53.26 -17.46%
EY 5.95 6.32 6.97 5.39 8.15 6.56 1.88 21.14%
DY 3.77 3.37 2.30 2.36 3.43 2.03 0.00 -
P/NAPS 1.68 1.98 1.41 1.42 1.01 1.83 1.52 1.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 21/02/11 11/02/10 24/02/09 18/02/08 28/02/07 -
Price 4.04 3.75 3.10 2.55 1.77 2.93 2.82 -
P/RPS 6.30 6.14 5.53 4.98 2.20 3.71 3.04 12.90%
P/EPS 15.44 15.03 14.62 17.47 11.93 14.49 63.37 -20.95%
EY 6.48 6.65 6.84 5.73 8.38 6.90 1.58 26.49%
DY 4.11 3.55 2.26 2.51 3.53 2.13 0.00 -
P/NAPS 1.54 1.88 1.44 1.34 0.98 1.74 1.81 -2.65%

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