[ABMB] YoY 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- -6.48%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 361,177 350,077 328,632 319,714 310,183 284,978 278,269 4.44%
PBT 181,570 168,255 181,486 178,594 169,579 150,836 131,013 5.58%
Tax -45,972 -41,882 -44,977 -45,828 -43,302 -39,523 -31,022 6.77%
NP 135,598 126,373 136,509 132,766 126,277 111,313 99,991 5.20%
-
NP to SH 135,598 126,373 136,509 132,742 126,146 111,121 99,912 5.21%
-
Tax Rate 25.32% 24.89% 24.78% 25.66% 25.54% 26.20% 23.68% -
Total Cost 225,579 223,704 192,123 186,948 183,906 173,665 178,278 3.99%
-
Net Worth 4,601,190 4,263,185 3,943,593 3,997,517 3,070,683 3,272,741 2,935,875 7.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 152,577 118,221 56,321 78,392 -
Div Payout % - - - 114.94% 93.72% 50.68% 78.46% -
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 4,263,185 3,943,593 3,997,517 3,070,683 3,272,741 2,935,875 7.77%
NOSH 1,548,106 1,522,566 1,548,106 1,548,106 1,535,341 1,522,205 1,537,107 0.11%
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 37.54% 36.10% 41.54% 41.53% 40.71% 39.06% 35.93% -
ROE 2.95% 2.96% 3.46% 3.32% 4.11% 3.40% 3.40% -
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 23.71 22.99 21.67 20.95 20.20 18.72 18.10 4.60%
EPS 8.90 8.30 9.00 8.70 8.30 7.30 6.50 5.37%
DPS 0.00 0.00 0.00 10.00 7.70 3.70 5.10 -
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 23.33 22.61 21.23 20.65 20.04 18.41 17.97 4.44%
EPS 8.76 8.16 8.82 8.57 8.15 7.18 6.45 5.23%
DPS 0.00 0.00 0.00 9.86 7.64 3.64 5.06 -
NAPS 2.9721 2.7538 2.5474 2.5822 1.9835 2.114 1.8964 7.77%
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 15.02 20.44 21.97 21.00 19.55 16.24 14.97 0.05%
P/EPS 40.00 56.63 52.89 50.57 48.08 41.64 41.69 -0.68%
EY 2.50 1.77 1.89 1.98 2.08 2.40 2.40 0.68%
DY 0.00 0.00 0.00 2.27 1.95 1.22 1.88 -
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 15.02 20.79 21.65 19.28 18.56 16.56 14.09 1.07%
P/EPS 40.00 57.59 52.11 46.44 45.64 42.47 39.23 0.32%
EY 2.50 1.74 1.92 2.15 2.19 2.35 2.55 -0.32%
DY 0.00 0.00 0.00 2.48 2.05 1.19 2.00 -
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