[ABMB] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 0.7%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 418,401 388,004 378,642 361,177 350,077 328,632 319,714 4.58%
PBT 189,236 180,674 171,887 181,570 168,255 181,486 178,594 0.96%
Tax -40,304 -58,120 -42,205 -45,972 -41,882 -44,977 -45,828 -2.11%
NP 148,932 122,554 129,682 135,598 126,373 136,509 132,766 1.93%
-
NP to SH 148,932 122,554 129,682 135,598 126,373 136,509 132,742 1.93%
-
Tax Rate 21.30% 32.17% 24.55% 25.32% 24.89% 24.78% 25.66% -
Total Cost 269,469 265,450 248,960 225,579 223,704 192,123 186,948 6.28%
-
Net Worth 5,573,181 5,290,668 4,916,060 4,601,190 4,263,185 3,943,593 3,997,517 5.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 152,577 -
Div Payout % - - - - - - 114.94% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 5,573,181 5,290,668 4,916,060 4,601,190 4,263,185 3,943,593 3,997,517 5.69%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,522,566 1,548,106 1,548,106 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 35.60% 31.59% 34.25% 37.54% 36.10% 41.54% 41.53% -
ROE 2.67% 2.32% 2.64% 2.95% 2.96% 3.46% 3.32% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 27.03 25.23 24.80 23.71 22.99 21.67 20.95 4.33%
EPS 9.60 8.00 8.50 8.90 8.30 9.00 8.70 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.60 3.44 3.22 3.02 2.80 2.60 2.62 5.43%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 27.03 25.07 24.46 23.34 22.62 21.23 20.66 4.57%
EPS 9.62 7.92 8.38 8.76 8.16 8.82 8.58 1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.86 -
NAPS 3.6008 3.4183 3.1763 2.9728 2.7544 2.548 2.5828 5.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.02 4.08 3.72 3.56 4.70 4.76 4.40 -
P/RPS 14.87 16.17 15.00 15.02 20.44 21.97 21.00 -5.58%
P/EPS 41.79 51.20 43.80 40.00 56.63 52.89 50.57 -3.12%
EY 2.39 1.95 2.28 2.50 1.77 1.89 1.98 3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 1.12 1.19 1.16 1.18 1.68 1.83 1.68 -6.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 22/02/17 22/02/16 16/02/15 13/02/14 19/02/13 -
Price 4.20 4.12 3.95 3.56 4.78 4.69 4.04 -
P/RPS 15.54 16.33 15.93 15.02 20.79 21.65 19.28 -3.52%
P/EPS 43.66 51.70 46.50 40.00 57.59 52.11 46.44 -1.02%
EY 2.29 1.93 2.15 2.50 1.74 1.92 2.15 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
P/NAPS 1.17 1.20 1.23 1.18 1.71 1.80 1.54 -4.47%

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