[ABMB] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -4.76%
YoY- -7.55%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 359,717 365,907 390,082 314,741 338,974 313,171 296,980 3.24%
PBT 175,589 180,633 237,038 176,163 190,756 166,905 137,638 4.13%
Tax -43,010 -45,971 -56,710 -44,928 -48,826 -42,578 -35,227 3.37%
NP 132,579 134,662 180,328 131,235 141,930 124,327 102,411 4.39%
-
NP to SH 132,579 134,662 180,328 131,235 141,946 124,213 102,273 4.41%
-
Tax Rate 24.49% 25.45% 23.92% 25.50% 25.60% 25.51% 25.59% -
Total Cost 227,138 231,245 209,754 183,506 197,044 188,844 194,569 2.61%
-
Net Worth 4,983,141 4,560,144 4,273,319 4,074,388 3,846,278 3,552,066 3,190,306 7.70%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 129,531 122,419 136,382 - - - - -
Div Payout % 97.70% 90.91% 75.63% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 4,983,141 4,560,144 4,273,319 4,074,388 3,846,278 3,552,066 3,190,306 7.70%
NOSH 1,548,106 1,548,106 1,515,361 1,548,106 1,548,106 1,531,063 1,526,462 0.23%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 36.86% 36.80% 46.23% 41.70% 41.87% 39.70% 34.48% -
ROE 2.66% 2.95% 4.22% 3.22% 3.69% 3.50% 3.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.61 23.91 25.74 20.63 22.21 20.45 19.46 3.27%
EPS 8.70 8.80 11.90 8.60 9.30 8.10 6.70 4.44%
DPS 8.50 8.00 9.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 2.98 2.82 2.67 2.52 2.32 2.09 7.73%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.24 23.64 25.20 20.34 21.90 20.23 19.19 3.23%
EPS 8.57 8.70 11.65 8.48 9.17 8.03 6.61 4.41%
DPS 8.37 7.91 8.81 0.00 0.00 0.00 0.00 -
NAPS 3.2196 2.9463 2.761 2.6325 2.4851 2.295 2.0613 7.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.72 3.35 4.99 5.01 4.09 3.30 3.09 -
P/RPS 15.76 14.01 19.38 24.29 18.42 16.13 15.88 -0.12%
P/EPS 42.76 38.07 41.93 58.26 43.98 40.68 46.12 -1.25%
EY 2.34 2.63 2.38 1.72 2.27 2.46 2.17 1.26%
DY 2.28 2.39 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 1.77 1.88 1.62 1.42 1.48 -4.25%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 26/11/14 29/11/13 20/11/12 16/11/11 22/11/10 -
Price 3.72 3.55 4.80 4.94 4.07 3.50 3.17 -
P/RPS 15.76 14.85 18.65 23.95 18.33 17.11 16.29 -0.54%
P/EPS 42.76 40.34 40.34 57.44 43.76 43.14 47.31 -1.66%
EY 2.34 2.48 2.48 1.74 2.29 2.32 2.11 1.73%
DY 2.28 2.25 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.19 1.70 1.85 1.62 1.51 1.52 -4.67%

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