[ABMB] YoY 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- 68.84%
YoY- 42.81%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 338,974 313,171 296,980 250,258 404,919 364,626 348,952 -0.48%
PBT 190,756 166,905 137,638 108,080 63,062 123,801 -46,140 -
Tax -48,826 -42,578 -35,227 -30,015 -8,492 -21,378 6,341 -
NP 141,930 124,327 102,411 78,065 54,570 102,423 -39,799 -
-
NP to SH 141,946 124,213 102,273 78,038 54,644 102,214 -39,928 -
-
Tax Rate 25.60% 25.51% 25.59% 27.77% 13.47% 17.27% - -
Total Cost 197,044 188,844 194,569 172,193 350,349 262,203 388,751 -10.69%
-
Net Worth 3,846,278 3,552,066 3,190,306 2,830,790 2,709,111 2,345,512 1,774,577 13.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 3,552,066 3,190,306 2,830,790 2,709,111 2,345,512 1,774,577 13.74%
NOSH 1,548,106 1,531,063 1,526,462 1,530,156 1,539,267 1,447,847 1,167,485 4.81%
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 41.87% 39.70% 34.48% 31.19% 13.48% 28.09% -11.41% -
ROE 3.69% 3.50% 3.21% 2.76% 2.02% 4.36% -2.25% -
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 22.21 20.45 19.46 16.36 26.31 25.18 29.89 -4.82%
EPS 9.30 8.10 6.70 5.10 3.60 7.06 -3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 21.90 20.23 19.18 16.17 26.16 23.55 22.54 -0.47%
EPS 9.17 8.02 6.61 5.04 3.53 6.60 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4845 2.2945 2.0608 1.8286 1.75 1.5151 1.1463 13.74%
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 18.42 16.13 15.88 15.53 9.43 12.31 7.49 16.16%
P/EPS 43.98 40.68 46.12 49.80 69.86 43.91 -65.50 -
EY 2.27 2.46 2.17 2.01 1.43 2.28 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 18.33 17.11 16.29 17.18 7.41 11.16 8.50 13.65%
P/EPS 43.76 43.14 47.31 55.10 54.93 39.80 -74.27 -
EY 2.29 2.32 2.11 1.81 1.82 2.51 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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