[AMBANK] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -7.05%
YoY- 4.34%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 9,529,004 8,705,892 8,478,377 8,036,214 7,244,556 7,139,086 7,504,262 17.27%
PBT 2,549,132 2,138,987 2,224,390 2,300,766 2,465,304 2,033,614 2,053,180 15.53%
Tax -614,700 -475,499 -573,005 -607,858 -650,504 -500,743 -498,036 15.07%
NP 1,934,432 1,663,488 1,651,385 1,692,908 1,814,800 1,532,871 1,555,144 15.67%
-
NP to SH 1,847,928 1,620,724 1,626,036 1,646,638 1,771,500 1,484,416 1,513,682 14.24%
-
Tax Rate 24.11% 22.23% 25.76% 26.42% 26.39% 24.62% 24.26% -
Total Cost 7,594,572 7,042,404 6,826,992 6,343,306 5,429,756 5,606,215 5,949,118 17.69%
-
Net Worth 12,470,310 11,996,669 11,662,280 8,991,010 11,439,013 11,032,852 8,972,188 24.56%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 659,816 279,814 419,580 - 600,976 263,184 -
Div Payout % - 40.71% 17.21% 25.48% - 40.49% 17.39% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 12,470,310 11,996,669 11,662,280 8,991,010 11,439,013 11,032,852 8,972,188 24.56%
NOSH 3,004,894 2,999,167 2,998,015 2,997,003 2,994,506 2,989,932 2,990,729 0.31%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.30% 19.11% 19.48% 21.07% 25.05% 21.47% 20.72% -
ROE 14.82% 13.51% 13.94% 18.31% 15.49% 13.45% 16.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 317.12 290.28 282.80 268.14 241.93 238.77 250.92 16.91%
EPS 61.52 54.04 54.23 54.94 59.16 49.64 50.61 13.91%
DPS 0.00 22.00 9.33 14.00 0.00 20.10 8.80 -
NAPS 4.15 4.00 3.89 3.00 3.82 3.69 3.00 24.17%
Adjusted Per Share Value based on latest NOSH - 2,999,833
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 287.52 262.69 255.82 242.48 218.59 215.41 226.43 17.27%
EPS 55.76 48.90 49.06 49.68 53.45 44.79 45.67 14.24%
DPS 0.00 19.91 8.44 12.66 0.00 18.13 7.94 -
NAPS 3.7627 3.6198 3.5189 2.7129 3.4515 3.329 2.7072 24.56%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.34 6.55 6.80 6.36 6.29 6.31 5.95 -
P/RPS 2.31 2.26 2.40 2.37 2.60 2.64 2.37 -1.69%
P/EPS 11.94 12.12 12.54 11.58 10.63 12.71 11.76 1.01%
EY 8.38 8.25 7.98 8.64 9.41 7.87 8.51 -1.02%
DY 0.00 3.36 1.37 2.20 0.00 3.19 1.48 -
P/NAPS 1.77 1.64 1.75 2.12 1.65 1.71 1.98 -7.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 16/05/13 19/02/13 08/11/12 14/08/12 17/05/12 14/02/12 -
Price 7.96 7.15 6.27 6.38 6.46 6.23 6.12 -
P/RPS 2.51 2.46 2.22 2.38 2.67 2.61 2.44 1.90%
P/EPS 12.94 13.23 11.56 11.61 10.92 12.55 12.09 4.63%
EY 7.73 7.56 8.65 8.61 9.16 7.97 8.27 -4.40%
DY 0.00 3.08 1.49 2.19 0.00 3.23 1.44 -
P/NAPS 1.92 1.79 1.61 2.13 1.69 1.69 2.04 -3.96%

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