[AMBANK] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 25.7%
YoY- 11.3%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 4,907,886 4,904,672 4,485,304 4,120,554 4,014,812 3,907,084 4,421,794 7.19%
PBT 794,154 769,500 492,567 618,028 521,316 498,812 342,642 75.04%
Tax -269,166 -279,744 -288,580 -337,197 -297,902 -293,272 -127,696 64.32%
NP 524,988 489,756 203,987 280,830 223,414 205,540 214,946 81.26%
-
NP to SH 414,372 426,072 203,987 280,830 223,414 205,540 214,946 54.83%
-
Tax Rate 33.89% 36.35% 58.59% 54.56% 57.14% 58.79% 37.27% -
Total Cost 4,382,898 4,414,916 4,281,317 3,839,724 3,791,398 3,701,544 4,206,848 2.76%
-
Net Worth 4,305,717 4,282,023 4,257,338 3,729,179 3,727,054 3,719,714 3,227,974 21.15%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 75,351 - - - 63,920 -
Div Payout % - - 36.94% - - - 29.74% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 4,305,717 4,282,023 4,257,338 3,729,179 3,727,054 3,719,714 3,227,974 21.15%
NOSH 2,131,543 2,130,360 1,883,777 1,864,589 1,863,527 1,859,857 1,598,007 21.15%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.70% 9.99% 4.55% 6.82% 5.56% 5.26% 4.86% -
ROE 9.62% 9.95% 4.79% 7.53% 5.99% 5.53% 6.66% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 230.25 230.23 238.10 220.99 215.44 210.07 276.71 -11.52%
EPS 19.44 20.00 10.83 15.05 12.00 11.04 13.45 27.80%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.02 2.01 2.26 2.00 2.00 2.00 2.02 0.00%
Adjusted Per Share Value based on latest NOSH - 1,873,221
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 148.44 148.34 135.66 124.63 121.43 118.17 133.74 7.19%
EPS 12.53 12.89 6.17 8.49 6.76 6.22 6.50 54.82%
DPS 0.00 0.00 2.28 0.00 0.00 0.00 1.93 -
NAPS 1.3023 1.2951 1.2876 1.1279 1.1273 1.125 0.9763 21.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.58 2.51 2.81 3.26 3.30 3.30 4.04 -
P/RPS 1.12 1.09 1.18 1.48 1.53 1.57 1.46 -16.18%
P/EPS 13.27 12.55 25.95 21.64 27.53 29.86 30.04 -41.96%
EY 7.53 7.97 3.85 4.62 3.63 3.35 3.33 72.19%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.99 -
P/NAPS 1.28 1.25 1.24 1.63 1.65 1.65 2.00 -25.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 10/08/05 16/05/05 25/02/05 29/11/04 30/08/04 31/05/04 -
Price 2.42 2.77 2.54 3.20 3.48 3.28 3.46 -
P/RPS 1.05 1.20 1.07 1.45 1.62 1.56 1.25 -10.96%
P/EPS 12.45 13.85 23.46 21.25 29.03 29.68 25.72 -38.32%
EY 8.03 7.22 4.26 4.71 3.45 3.37 3.89 62.05%
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.16 -
P/NAPS 1.20 1.38 1.12 1.60 1.74 1.64 1.71 -21.01%

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