[AMBANK] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 4.14%
YoY- 14.45%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,379,247 2,382,251 2,347,109 2,340,676 1,999,209 1,811,139 1,757,716 22.34%
PBT 600,444 637,283 474,751 517,910 534,057 616,326 449,987 21.18%
Tax -138,710 -153,675 -45,745 -125,825 -141,303 -162,626 -117,588 11.63%
NP 461,734 483,608 429,006 392,085 392,754 453,700 332,399 24.47%
-
NP to SH 440,857 461,982 404,849 396,208 380,444 442,875 325,275 22.44%
-
Tax Rate 23.10% 24.11% 9.64% 24.29% 26.46% 26.39% 26.13% -
Total Cost 1,917,513 1,898,643 1,918,103 1,948,591 1,606,455 1,357,439 1,425,317 21.84%
-
Net Worth 12,421,756 12,470,310 11,974,891 11,670,741 8,999,500 11,439,013 8,961,656 24.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 216,553 - 450,183 - 209,988 - 403,274 -33.90%
Div Payout % 49.12% - 111.20% - 55.20% - 123.98% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 12,421,756 12,470,310 11,974,891 11,670,741 8,999,500 11,439,013 8,961,656 24.29%
NOSH 3,007,689 3,004,894 3,001,226 3,000,190 2,999,833 2,994,506 2,987,218 0.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.41% 20.30% 18.28% 16.75% 19.65% 25.05% 18.91% -
ROE 3.55% 3.70% 3.38% 3.39% 4.23% 3.87% 3.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.11 79.28 78.21 78.02 66.64 60.48 58.84 21.79%
EPS 14.66 15.38 13.49 13.20 12.68 14.79 10.88 21.97%
DPS 7.20 0.00 15.00 0.00 7.00 0.00 13.50 -34.20%
NAPS 4.13 4.15 3.99 3.89 3.00 3.82 3.00 23.72%
Adjusted Per Share Value based on latest NOSH - 3,000,190
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 71.79 71.88 70.82 70.63 60.32 54.65 53.04 22.33%
EPS 13.30 13.94 12.22 11.95 11.48 13.36 9.81 22.47%
DPS 6.53 0.00 13.58 0.00 6.34 0.00 12.17 -33.94%
NAPS 3.7481 3.7627 3.6132 3.5215 2.7154 3.4515 2.704 24.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.42 7.34 6.55 6.80 6.36 6.29 6.31 -
P/RPS 9.38 9.26 8.38 8.72 9.54 10.40 10.72 -8.50%
P/EPS 50.62 47.74 48.56 51.49 50.15 42.53 57.95 -8.61%
EY 1.98 2.09 2.06 1.94 1.99 2.35 1.73 9.40%
DY 0.97 0.00 2.29 0.00 1.10 0.00 2.14 -40.96%
P/NAPS 1.80 1.77 1.64 1.75 2.12 1.65 2.10 -9.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 16/08/13 16/05/13 19/02/13 08/11/12 14/08/12 17/05/12 -
Price 7.35 7.96 7.15 6.27 6.38 6.46 6.23 -
P/RPS 9.29 10.04 9.14 8.04 9.57 10.68 10.59 -8.35%
P/EPS 50.14 51.77 53.00 47.48 50.31 43.68 57.21 -8.41%
EY 1.99 1.93 1.89 2.11 1.99 2.29 1.75 8.93%
DY 0.98 0.00 2.10 0.00 1.10 0.00 2.17 -41.10%
P/NAPS 1.78 1.92 1.79 1.61 2.13 1.69 2.08 -9.85%

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