[ABMB] YoY TTM 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- 15.49%
YoY- -51.77%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,282,394 1,175,749 1,129,030 1,321,253 1,645,748 1,516,526 1,340,696 -0.73%
PBT 690,796 606,169 526,330 243,809 476,708 392,584 11,332 98.26%
Tax -175,472 -155,648 -136,158 -69,505 -115,340 -87,499 -10,077 60.92%
NP 515,324 450,521 390,172 174,304 361,368 305,085 1,255 172.38%
-
NP to SH 515,134 450,172 390,174 174,387 361,574 304,995 882 188.83%
-
Tax Rate 25.40% 25.68% 25.87% 28.51% 24.20% 22.29% 88.93% -
Total Cost 767,070 725,228 738,858 1,146,949 1,284,380 1,211,441 1,339,441 -8.86%
-
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 218,454 141,676 129,146 77,721 108,128 23,553 - -
Div Payout % 42.41% 31.47% 33.10% 44.57% 29.91% 7.72% - -
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 40.18% 38.32% 34.56% 13.19% 21.96% 20.12% 0.09% -
ROE 13.39% 12.67% 12.23% 6.16% 13.35% 13.00% 0.05% -
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 84.02 76.79 73.96 86.35 106.92 104.74 114.84 -5.07%
EPS 33.75 29.40 25.56 11.40 23.49 21.07 0.08 173.60%
DPS 14.30 9.30 8.40 5.08 7.00 1.63 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 82.84 75.95 72.93 85.35 106.31 97.96 86.60 -0.73%
EPS 33.28 29.08 25.20 11.26 23.36 19.70 0.06 186.36%
DPS 14.11 9.15 8.34 5.02 6.98 1.52 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 4.87 4.30 4.18 2.94 2.32 2.96 1.95 16.46%
P/EPS 12.12 11.22 12.09 22.29 10.56 14.72 2,965.04 -59.98%
EY 8.25 8.91 8.27 4.49 9.47 6.80 0.03 154.79%
DY 3.50 2.82 2.72 2.00 2.82 0.52 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 4.84 4.56 4.29 3.25 1.82 2.68 2.21 13.94%
P/EPS 12.06 11.90 12.40 24.66 8.30 13.34 3,362.15 -60.84%
EY 8.29 8.40 8.06 4.06 12.05 7.50 0.03 154.99%
DY 3.51 2.66 2.65 1.81 3.59 0.58 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