[ABMB] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -1.67%
YoY- 9.4%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,535,743 1,454,880 1,622,874 1,418,312 1,362,555 1,291,925 1,200,954 4.17%
PBT 689,364 694,804 647,403 786,358 719,907 699,811 624,912 1.64%
Tax -191,619 -170,221 -161,944 -190,834 -175,522 -177,998 -159,427 3.10%
NP 497,745 524,583 485,459 595,524 544,385 521,813 465,485 1.12%
-
NP to SH 497,745 524,583 485,459 595,524 544,359 521,730 465,059 1.13%
-
Tax Rate 27.80% 24.50% 25.01% 24.27% 24.38% 25.44% 25.51% -
Total Cost 1,037,998 930,297 1,137,415 822,788 818,170 770,112 735,469 5.90%
-
Net Worth 5,290,668 4,916,060 4,601,190 4,263,185 3,943,593 3,997,517 3,070,683 9.48%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 114,518 228,826 220,275 295,914 114,825 252,810 203,576 -9.13%
Div Payout % 23.01% 43.62% 45.37% 49.69% 21.09% 48.46% 43.77% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 5,290,668 4,916,060 4,601,190 4,263,185 3,943,593 3,997,517 3,070,683 9.48%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,535,341 0.13%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 32.41% 36.06% 29.91% 41.99% 39.95% 40.39% 38.76% -
ROE 9.41% 10.67% 10.55% 13.97% 13.80% 13.05% 15.15% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 99.85 95.29 106.52 93.15 89.83 84.67 78.22 4.14%
EPS 32.36 34.36 31.86 39.11 35.89 34.19 30.29 1.10%
DPS 7.50 15.00 14.40 19.50 7.50 16.60 13.30 -9.09%
NAPS 3.44 3.22 3.02 2.80 2.60 2.62 2.00 9.45%
Adjusted Per Share Value based on latest NOSH - 1,522,566
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 99.22 94.00 104.85 91.64 88.03 83.47 77.59 4.17%
EPS 32.16 33.89 31.37 38.48 35.17 33.71 30.05 1.13%
DPS 7.40 14.78 14.23 19.12 7.42 16.33 13.15 -9.12%
NAPS 3.4183 3.1763 2.9728 2.7544 2.548 2.5828 1.984 9.48%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.08 3.72 3.56 4.70 4.76 4.40 3.95 -
P/RPS 4.09 3.90 3.34 5.05 5.30 5.20 5.05 -3.44%
P/EPS 12.61 10.83 11.17 12.02 13.26 12.87 13.04 -0.55%
EY 7.93 9.24 8.95 8.32 7.54 7.77 7.67 0.55%
DY 1.84 4.03 4.04 4.15 1.58 3.77 3.37 -9.58%
P/NAPS 1.19 1.16 1.18 1.68 1.83 1.68 1.98 -8.12%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 22/02/17 22/02/16 16/02/15 13/02/14 19/02/13 21/02/12 -
Price 4.12 3.95 3.56 4.78 4.69 4.04 3.75 -
P/RPS 4.13 4.15 3.34 5.13 5.22 4.77 4.79 -2.43%
P/EPS 12.73 11.50 11.17 12.22 13.07 11.81 12.38 0.46%
EY 7.86 8.70 8.95 8.18 7.65 8.46 8.08 -0.45%
DY 1.82 3.80 4.04 4.08 1.60 4.11 3.55 -10.52%
P/NAPS 1.20 1.23 1.18 1.71 1.80 1.54 1.88 -7.20%

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