[ABMB] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -1.41%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,806,162 1,663,979 1,622,189 1,535,743 1,454,880 1,622,874 1,418,312 4.10%
PBT 537,164 588,372 710,853 689,364 694,804 647,403 786,358 -6.14%
Tax -130,394 -150,390 -172,161 -191,619 -170,221 -161,944 -190,834 -6.14%
NP 406,770 437,982 538,692 497,745 524,583 485,459 595,524 -6.15%
-
NP to SH 406,770 437,982 538,692 497,745 524,583 485,459 595,524 -6.15%
-
Tax Rate 24.27% 25.56% 24.22% 27.80% 24.50% 25.01% 24.27% -
Total Cost 1,399,392 1,225,997 1,083,497 1,037,998 930,297 1,137,415 822,788 9.24%
-
Net Worth 6,440,120 5,913,764 5,573,181 5,290,668 4,916,060 4,601,190 4,263,185 7.11%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 219,831 236,860 114,518 228,826 220,275 295,914 -
Div Payout % - 50.19% 43.97% 23.01% 43.62% 45.37% 49.69% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 6,440,120 5,913,764 5,573,181 5,290,668 4,916,060 4,601,190 4,263,185 7.11%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 22.52% 26.32% 33.21% 32.41% 36.06% 29.91% 41.99% -
ROE 6.32% 7.41% 9.67% 9.41% 10.67% 10.55% 13.97% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 116.67 107.48 104.79 99.85 95.29 106.52 93.15 3.82%
EPS 26.28 28.29 34.80 32.36 34.36 31.86 39.11 -6.40%
DPS 0.00 14.20 15.30 7.50 15.00 14.40 19.50 -
NAPS 4.16 3.82 3.60 3.44 3.22 3.02 2.80 6.81%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 116.70 107.51 104.81 99.22 94.00 104.85 91.64 4.10%
EPS 26.28 28.30 34.80 32.16 33.89 31.37 38.48 -6.15%
DPS 0.00 14.20 15.30 7.40 14.78 14.23 19.12 -
NAPS 4.161 3.8209 3.6008 3.4183 3.1763 2.9728 2.7544 7.11%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.91 2.63 4.02 4.08 3.72 3.56 4.70 -
P/RPS 2.49 2.45 3.84 4.09 3.90 3.34 5.05 -11.10%
P/EPS 11.08 9.30 11.55 12.61 10.83 11.17 12.02 -1.34%
EY 9.03 10.76 8.66 7.93 9.24 8.95 8.32 1.37%
DY 0.00 5.40 3.81 1.84 4.03 4.04 4.15 -
P/NAPS 0.70 0.69 1.12 1.19 1.16 1.18 1.68 -13.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 28/02/19 26/02/18 22/02/17 22/02/16 16/02/15 -
Price 2.65 2.31 3.96 4.12 3.95 3.56 4.78 -
P/RPS 2.27 2.15 3.78 4.13 4.15 3.34 5.13 -12.69%
P/EPS 10.09 8.17 11.38 12.73 11.50 11.17 12.22 -3.13%
EY 9.92 12.25 8.79 7.86 8.70 8.95 8.18 3.26%
DY 0.00 6.15 3.86 1.82 3.80 4.04 4.08 -
P/NAPS 0.64 0.60 1.10 1.20 1.23 1.18 1.71 -15.09%

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