[ABMB] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 29.06%
YoY- -27.1%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,291,925 1,200,954 1,135,739 1,189,925 1,651,415 1,543,859 1,398,122 -1.30%
PBT 699,811 624,912 546,153 307,209 405,979 459,956 63,993 48.93%
Tax -177,998 -159,427 -144,659 -82,115 -97,430 -105,167 -23,343 40.25%
NP 521,813 465,485 401,494 225,094 308,549 354,789 40,650 52.95%
-
NP to SH 521,730 465,059 401,521 225,068 308,730 354,658 40,459 53.07%
-
Tax Rate 25.44% 25.51% 26.49% 26.73% 24.00% 22.86% 36.48% -
Total Cost 770,112 735,469 734,245 964,831 1,342,866 1,189,070 1,357,472 -9.00%
-
Net Worth 3,997,517 3,070,683 3,272,741 2,935,875 2,784,628 2,602,215 1,825,060 13.94%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 252,810 203,576 107,075 98,421 96,119 93,255 - -
Div Payout % 48.46% 43.77% 26.67% 43.73% 31.13% 26.29% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,997,517 3,070,683 3,272,741 2,935,875 2,784,628 2,602,215 1,825,060 13.94%
NOSH 1,548,106 1,535,341 1,522,205 1,537,107 1,538,468 1,548,937 1,169,910 4.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 40.39% 38.76% 35.35% 18.92% 18.68% 22.98% 2.91% -
ROE 13.05% 15.15% 12.27% 7.67% 11.09% 13.63% 2.22% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 84.67 78.22 74.61 77.41 107.34 99.67 119.51 -5.57%
EPS 34.19 30.29 26.38 14.64 20.07 22.90 3.46 46.43%
DPS 16.60 13.30 7.00 6.40 6.25 6.02 0.00 -
NAPS 2.62 2.00 2.15 1.91 1.81 1.68 1.56 9.01%
Adjusted Per Share Value based on latest NOSH - 1,537,107
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 83.47 77.59 73.38 76.88 106.70 99.75 90.33 -1.30%
EPS 33.71 30.05 25.94 14.54 19.95 22.91 2.61 53.11%
DPS 16.33 13.15 6.92 6.36 6.21 6.03 0.00 -
NAPS 2.5828 1.984 2.1145 1.8969 1.7991 1.6813 1.1792 13.94%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.40 3.95 3.04 2.71 1.82 3.08 2.37 -
P/RPS 5.20 5.05 4.07 3.50 1.70 3.09 1.98 17.44%
P/EPS 12.87 13.04 11.52 18.51 9.07 13.45 68.53 -24.30%
EY 7.77 7.67 8.68 5.40 11.03 7.43 1.46 32.09%
DY 3.77 3.37 2.30 2.36 3.43 1.95 0.00 -
P/NAPS 1.68 1.98 1.41 1.42 1.01 1.83 1.52 1.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 21/02/11 11/02/10 24/02/09 18/02/08 28/02/07 -
Price 4.04 3.75 3.10 2.55 1.77 2.93 2.82 -
P/RPS 4.77 4.79 4.15 3.29 1.65 2.94 2.36 12.43%
P/EPS 11.81 12.38 11.75 17.42 8.82 12.80 81.54 -27.51%
EY 8.46 8.08 8.51 5.74 11.34 7.81 1.23 37.86%
DY 4.11 3.55 2.26 2.51 3.53 2.05 0.00 -
P/NAPS 1.54 1.88 1.44 1.34 0.98 1.74 1.81 -2.65%

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