[ABMB] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 49.81%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,071,431 1,075,443 1,007,550 978,026 930,419 858,181 786,961 5.27%
PBT 522,865 578,612 541,605 535,718 510,550 438,751 301,536 9.60%
Tax -130,675 -141,101 -136,070 -136,445 -129,971 -114,506 -77,285 9.14%
NP 392,190 437,511 405,535 399,273 380,579 324,245 224,251 9.75%
-
NP to SH 392,190 437,511 405,535 399,220 380,125 324,268 224,171 9.76%
-
Tax Rate 24.99% 24.39% 25.12% 25.47% 25.46% 26.10% 25.63% -
Total Cost 679,241 637,932 602,015 578,753 549,840 533,936 562,710 3.18%
-
Net Worth 4,601,190 4,253,579 3,943,593 3,997,517 3,047,565 3,288,567 2,932,647 7.79%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 121,885 136,722 288,185 253,277 202,663 107,069 98,266 3.65%
Div Payout % 31.08% 31.25% 71.06% 63.44% 53.31% 33.02% 43.84% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,601,190 4,253,579 3,943,593 3,997,517 3,047,565 3,288,567 2,932,647 7.79%
NOSH 1,548,106 1,519,135 1,548,106 1,548,106 1,523,782 1,529,565 1,535,417 0.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 36.60% 40.68% 40.25% 40.82% 40.90% 37.78% 28.50% -
ROE 8.52% 10.29% 10.28% 9.99% 12.47% 9.86% 7.64% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 70.32 70.79 66.43 64.10 61.06 56.11 51.25 5.41%
EPS 25.70 28.80 26.70 26.20 24.90 21.20 14.60 9.87%
DPS 8.00 9.00 19.00 16.60 13.30 7.00 6.40 3.78%
NAPS 3.02 2.80 2.60 2.62 2.00 2.15 1.91 7.93%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.23 69.48 65.10 63.19 60.11 55.45 50.85 5.27%
EPS 25.34 28.27 26.20 25.79 24.56 20.95 14.48 9.77%
DPS 7.88 8.83 18.62 16.36 13.09 6.92 6.35 3.66%
NAPS 2.9728 2.7482 2.548 2.5828 1.969 2.1247 1.8948 7.79%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.56 4.70 4.76 4.40 3.95 3.04 2.71 -
P/RPS 5.06 6.64 7.17 6.86 6.47 5.42 5.29 -0.73%
P/EPS 13.83 16.32 17.80 16.82 15.83 14.34 18.56 -4.78%
EY 7.23 6.13 5.62 5.95 6.32 6.97 5.39 5.01%
DY 2.25 1.91 3.99 3.77 3.37 2.30 2.36 -0.79%
P/NAPS 1.18 1.68 1.83 1.68 1.98 1.41 1.42 -3.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 13/02/14 19/02/13 21/02/12 21/02/11 11/02/10 -
Price 3.56 4.78 4.69 4.04 3.75 3.10 2.55 -
P/RPS 5.06 6.75 7.06 6.30 6.14 5.53 4.98 0.26%
P/EPS 13.83 16.60 17.54 15.44 15.03 14.62 17.47 -3.81%
EY 7.23 6.03 5.70 6.48 6.65 6.84 5.73 3.94%
DY 2.25 1.88 4.05 4.11 3.55 2.26 2.51 -1.80%
P/NAPS 1.18 1.71 1.80 1.54 1.88 1.44 1.34 -2.09%

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