[ABMB] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 8.08%
YoY- 22.83%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,508,923 1,348,964 1,333,031 1,244,318 1,128,716 1,063,108 1,640,363 -1.38%
PBT 703,150 749,351 714,020 674,643 553,113 408,938 303,312 15.03%
Tax -172,370 -185,803 -175,897 -171,524 -143,962 -107,438 -74,424 15.01%
NP 530,780 563,548 538,123 503,119 409,151 301,500 228,888 15.04%
-
NP to SH 530,780 563,548 538,044 502,635 409,202 301,424 229,121 15.02%
-
Tax Rate 24.51% 24.80% 24.63% 25.42% 26.03% 26.27% 24.54% -
Total Cost 978,143 785,416 794,908 741,199 719,565 761,608 1,411,475 -5.92%
-
Net Worth 4,434,100 4,087,067 3,966,399 3,681,005 3,351,032 2,935,613 1,596,659 18.54%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 234,238 274,358 252,810 203,576 107,075 98,421 96,119 15.99%
Div Payout % 44.13% 48.68% 46.99% 40.50% 26.17% 32.65% 41.95% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,434,100 4,087,067 3,966,399 3,681,005 3,351,032 2,935,613 1,596,659 18.54%
NOSH 1,548,106 1,548,106 1,548,106 1,514,816 1,544,254 1,545,060 896,999 9.51%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 35.18% 41.78% 40.37% 40.43% 36.25% 28.36% 13.95% -
ROE 11.97% 13.79% 13.57% 13.65% 12.21% 10.27% 14.35% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 98.69 88.79 87.38 82.14 73.09 68.81 182.87 -9.76%
EPS 34.71 37.09 35.27 33.18 26.50 19.51 25.54 5.24%
DPS 15.40 18.00 16.60 13.30 7.00 6.40 10.72 6.22%
NAPS 2.90 2.69 2.60 2.43 2.17 1.90 1.78 8.47%
Adjusted Per Share Value based on latest NOSH - 1,514,816
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 97.47 87.14 86.11 80.38 72.91 68.67 105.96 -1.38%
EPS 34.29 36.40 34.75 32.47 26.43 19.47 14.80 15.02%
DPS 15.13 17.72 16.33 13.15 6.92 6.36 6.21 15.99%
NAPS 2.8642 2.64 2.5621 2.3777 2.1646 1.8963 1.0314 18.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.79 4.41 4.40 3.89 3.17 2.88 1.69 -
P/RPS 4.85 4.97 5.04 4.74 4.34 4.19 0.92 31.90%
P/EPS 13.80 11.89 12.48 11.72 11.96 14.76 6.62 13.01%
EY 7.25 8.41 8.02 8.53 8.36 6.77 15.11 -11.51%
DY 3.22 4.08 3.77 3.42 2.21 2.22 6.34 -10.67%
P/NAPS 1.65 1.64 1.69 1.60 1.46 1.52 0.95 9.63%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 22/05/14 21/05/13 23/05/12 25/05/11 31/05/10 17/06/09 -
Price 4.64 4.71 4.97 3.82 3.05 2.78 2.24 -
P/RPS 4.70 5.30 5.69 4.65 4.17 4.04 1.22 25.19%
P/EPS 13.37 12.70 14.09 11.51 11.51 14.25 8.77 7.27%
EY 7.48 7.87 7.10 8.69 8.69 7.02 11.40 -6.77%
DY 3.32 3.82 3.34 3.48 2.30 2.30 4.78 -5.89%
P/NAPS 1.60 1.75 1.91 1.57 1.41 1.46 1.26 4.05%

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