[AMBANK] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -2.75%
YoY- 85.47%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,289,192 4,817,268 4,935,897 4,907,886 4,904,672 4,485,304 4,120,554 18.16%
PBT 820,468 757,842 806,482 794,154 769,500 492,567 618,028 20.85%
Tax -250,480 -244,433 -261,094 -269,166 -279,744 -288,580 -337,197 -18.02%
NP 569,988 513,409 545,388 524,988 489,756 203,987 280,830 60.51%
-
NP to SH 476,620 399,874 422,629 414,372 426,072 203,987 280,830 42.42%
-
Tax Rate 30.53% 32.25% 32.37% 33.89% 36.35% 58.59% 54.56% -
Total Cost 4,719,204 4,303,859 4,390,509 4,382,898 4,414,916 4,281,317 3,839,724 14.78%
-
Net Worth 4,263,472 5,154,557 4,963,338 4,305,717 4,282,023 4,257,338 3,729,179 9.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 106,499 - - - 75,351 - -
Div Payout % - 26.63% - - - 36.94% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 4,263,472 5,154,557 4,963,338 4,305,717 4,282,023 4,257,338 3,729,179 9.36%
NOSH 2,131,736 2,129,982 2,130,188 2,131,543 2,130,360 1,883,777 1,864,589 9.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.78% 10.66% 11.05% 10.70% 9.99% 4.55% 6.82% -
ROE 11.18% 7.76% 8.52% 9.62% 9.95% 4.79% 7.53% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 248.12 226.16 231.71 230.25 230.23 238.10 220.99 8.04%
EPS 22.36 18.77 19.84 19.44 20.00 10.83 15.05 30.29%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.00 2.42 2.33 2.02 2.01 2.26 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 2,128,287
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 159.59 145.35 148.93 148.09 147.99 135.34 124.33 18.16%
EPS 14.38 12.07 12.75 12.50 12.86 6.15 8.47 42.45%
DPS 0.00 3.21 0.00 0.00 0.00 2.27 0.00 -
NAPS 1.2864 1.5553 1.4976 1.2992 1.292 1.2846 1.1252 9.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.52 2.83 2.37 2.58 2.51 2.81 3.26 -
P/RPS 1.02 1.25 1.02 1.12 1.09 1.18 1.48 -22.02%
P/EPS 11.27 15.07 11.95 13.27 12.55 25.95 21.64 -35.34%
EY 8.87 6.63 8.37 7.53 7.97 3.85 4.62 54.65%
DY 0.00 1.77 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 1.26 1.17 1.02 1.28 1.25 1.24 1.63 -15.81%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 11/08/06 31/05/06 10/02/06 18/11/05 10/08/05 16/05/05 25/02/05 -
Price 2.43 2.52 2.65 2.42 2.77 2.54 3.20 -
P/RPS 0.98 1.11 1.14 1.05 1.20 1.07 1.45 -23.04%
P/EPS 10.87 13.42 13.36 12.45 13.85 23.46 21.25 -36.11%
EY 9.20 7.45 7.49 8.03 7.22 4.26 4.71 56.45%
DY 0.00 1.98 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 1.22 1.04 1.14 1.20 1.38 1.12 1.60 -16.57%

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