[ABMB] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 3.57%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,611,774 1,396,867 1,353,637 1,282,394 1,175,749 1,129,030 1,321,253 3.36%
PBT 634,088 799,589 717,015 690,796 606,169 526,330 243,809 17.26%
Tax -157,854 -193,929 -176,373 -175,472 -155,648 -136,158 -69,505 14.64%
NP 476,234 605,660 540,642 515,324 450,521 390,172 174,304 18.22%
-
NP to SH 476,234 605,660 540,592 515,134 450,172 390,174 174,387 18.21%
-
Tax Rate 24.89% 24.25% 24.60% 25.40% 25.68% 25.87% 28.51% -
Total Cost 1,135,540 791,207 812,995 767,070 725,228 738,858 1,146,949 -0.16%
-
Net Worth 4,560,144 4,273,319 4,074,388 3,846,278 3,552,066 3,190,306 2,830,790 8.26%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 220,275 295,914 267,402 218,454 141,676 129,146 77,721 18.95%
Div Payout % 46.25% 48.86% 49.46% 42.41% 31.47% 33.10% 44.57% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,560,144 4,273,319 4,074,388 3,846,278 3,552,066 3,190,306 2,830,790 8.26%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,531,063 1,526,462 1,530,156 0.19%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 29.55% 43.36% 39.94% 40.18% 38.32% 34.56% 13.19% -
ROE 10.44% 14.17% 13.27% 13.39% 12.67% 12.23% 6.16% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 105.33 92.18 88.71 84.02 76.79 73.96 86.35 3.36%
EPS 31.12 39.97 35.43 33.75 29.40 25.56 11.40 18.21%
DPS 14.40 19.50 17.50 14.30 9.30 8.40 5.08 18.95%
NAPS 2.98 2.82 2.67 2.52 2.32 2.09 1.85 8.26%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 104.11 90.23 87.44 82.84 75.95 72.93 85.35 3.36%
EPS 30.76 39.12 34.92 33.28 29.08 25.20 11.26 18.22%
DPS 14.23 19.11 17.27 14.11 9.15 8.34 5.02 18.95%
NAPS 2.9456 2.7604 2.6319 2.4845 2.2945 2.0608 1.8286 8.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.35 4.99 5.01 4.09 3.30 3.09 2.54 -
P/RPS 3.18 5.41 5.65 4.87 4.30 4.18 2.94 1.31%
P/EPS 10.76 12.48 14.14 12.12 11.22 12.09 22.29 -11.42%
EY 9.29 8.01 7.07 8.25 8.91 8.27 4.49 12.87%
DY 4.30 3.91 3.49 3.50 2.82 2.72 2.00 13.60%
P/NAPS 1.12 1.77 1.88 1.62 1.42 1.48 1.37 -3.30%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 29/11/13 20/11/12 16/11/11 22/11/10 25/11/09 -
Price 3.55 4.80 4.94 4.07 3.50 3.17 2.81 -
P/RPS 3.37 5.21 5.57 4.84 4.56 4.29 3.25 0.60%
P/EPS 11.41 12.01 13.94 12.06 11.90 12.40 24.66 -12.04%
EY 8.77 8.33 7.17 8.29 8.40 8.06 4.06 13.68%
DY 4.06 4.06 3.54 3.51 2.66 2.65 1.81 14.40%
P/NAPS 1.19 1.70 1.85 1.62 1.51 1.52 1.52 -3.99%

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