[ABMB] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -0.14%
YoY- 94.76%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 284,978 278,269 409,597 403,930 376,597 319,171 336,007 -2.70%
PBT 150,836 131,013 67,613 138,342 70,970 18,309 109,358 5.50%
Tax -39,523 -31,022 -18,412 -36,322 -18,654 -5,388 -33,264 2.91%
NP 111,313 99,991 49,201 102,020 52,316 12,921 76,094 6.54%
-
NP to SH 111,121 99,912 49,231 102,075 52,412 12,835 76,094 6.51%
-
Tax Rate 26.20% 23.68% 27.23% 26.26% 26.28% 29.43% 30.42% -
Total Cost 173,665 178,278 360,396 301,910 324,281 306,250 259,913 -6.49%
-
Net Worth 3,272,741 2,935,875 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 11.67%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 56,321 78,392 57,692 69,702 - - - -
Div Payout % 50.68% 78.46% 117.19% 68.29% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,272,741 2,935,875 2,784,628 2,602,215 1,825,060 1,761,895 1,686,962 11.67%
NOSH 1,522,205 1,537,107 1,538,468 1,548,937 1,169,910 1,166,818 1,163,422 4.57%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 39.06% 35.93% 12.01% 25.26% 13.89% 4.05% 22.65% -
ROE 3.40% 3.40% 1.77% 3.92% 2.87% 0.73% 4.51% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.72 18.10 26.62 26.08 32.19 27.35 28.88 -6.96%
EPS 7.30 6.50 3.20 6.59 4.48 1.10 6.55 1.82%
DPS 3.70 5.10 3.75 4.50 0.00 0.00 0.00 -
NAPS 2.15 1.91 1.81 1.68 1.56 1.51 1.45 6.78%
Adjusted Per Share Value based on latest NOSH - 1,548,937
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.41 17.98 26.46 26.10 24.33 20.62 21.71 -2.70%
EPS 7.18 6.46 3.18 6.60 3.39 0.83 4.92 6.49%
DPS 3.64 5.06 3.73 4.50 0.00 0.00 0.00 -
NAPS 2.1145 1.8969 1.7991 1.6813 1.1792 1.1384 1.0899 11.67%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.04 2.71 1.82 3.08 2.37 2.21 2.50 -
P/RPS 16.24 14.97 6.84 11.81 7.36 8.08 8.66 11.04%
P/EPS 41.64 41.69 56.88 46.74 52.90 200.91 38.22 1.43%
EY 2.40 2.40 1.76 2.14 1.89 0.50 2.62 -1.45%
DY 1.22 1.88 2.06 1.46 0.00 0.00 0.00 -
P/NAPS 1.41 1.42 1.01 1.83 1.52 1.46 1.72 -3.25%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 11/02/10 24/02/09 18/02/08 28/02/07 17/02/06 24/02/05 -
Price 3.10 2.55 1.77 2.93 2.82 2.25 2.69 -
P/RPS 16.56 14.09 6.65 11.24 8.76 8.23 9.31 10.06%
P/EPS 42.47 39.23 55.31 44.46 62.95 204.55 41.13 0.53%
EY 2.35 2.55 1.81 2.25 1.59 0.49 2.43 -0.55%
DY 1.19 2.00 2.12 1.54 0.00 0.00 0.00 -
P/NAPS 1.44 1.34 0.98 1.74 1.81 1.49 1.86 -4.17%

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