[AMBANK] QoQ TTM Result on 30-Jun-2002 [#1]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

07-Aug-2002

Admission Sponsor

Sponsor

Financial Year

31-Mar-2003

Quarter

30-Jun-2002 [#1]

Profit Trend

QoQ- 14.04%

YoY- -15.13%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
TTM Result
Revenue	4,203,373	4,024,109	3,785,914	3,665,986	3,449,165	3,338,883	3,400,551	15.19%
YoY %	4.45%	6.29%	3.27%	6.29%	3.30%	-1.81%	-	-
Horiz. %	123.61%	118.34%	111.33%	107.81%	101.43%	98.19%	100.00%	-
PBT	396,503	432,600	437,727	437,548	431,849	405,830	436,350	-6.19%
YoY %	-8.34%	-1.17%	0.04%	1.32%	6.41%	-6.99%	-	-
Horiz. %	90.87%	99.14%	100.32%	100.27%	98.97%	93.01%	100.00%	-
Tax	-140,661	-140,743	-159,651	-208,756	-231,224	-204,354	-214,252	-24.48%
YoY %	0.06%	11.84%	23.52%	9.72%	-13.15%	4.62%	-	-
Horiz. %	65.65%	65.69%	74.52%	97.43%	107.92%	95.38%	100.00%	-
NP	255,842	291,857	278,076	228,792	200,625	201,476	222,098	9.89%
YoY %	-12.34%	4.96%	21.54%	14.04%	-0.42%	-9.29%	-	-
Horiz. %	115.19%	131.41%	125.20%	103.01%	90.33%	90.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	255,842	291,857	278,076	228,792	200,625	201,476	222,098	9.89%
YoY %	-12.34%	4.96%	21.54%	14.04%	-0.42%	-9.29%	-	-
Horiz. %	115.19%	131.41%	125.20%	103.01%	90.33%	90.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.48%	32.53%	36.47%	47.71%	53.54%	50.35%	49.10%	-
YoY %	9.07%	-10.80%	-23.56%	-10.89%	6.34%	2.55%	-	-
Horiz. %	72.26%	66.25%	74.28%	97.17%	109.04%	102.55%	100.00%	-
Total Cost	3,947,531	3,732,252	3,507,838	3,437,194	3,248,540	3,137,407	3,178,453	15.55%
YoY %	5.77%	6.40%	2.06%	5.81%	3.54%	-1.29%	-	-
Horiz. %	124.20%	117.42%	110.36%	108.14%	102.21%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,936,199	1,952,045	2,796,762	2,615,085	2,183,594	2,201,793	2,134,191	23.72%
YoY %	50.42%	-30.20%	6.95%	19.76%	-0.83%	3.17%	-	-
Horiz. %	137.58%	91.47%	131.05%	122.53%	102.31%	103.17%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Dividend
Div	35,234	32,617	32,617	32,617	32,617	32,020	32,020	6.59%
YoY %	8.02%	0.00%	0.00%	0.00%	1.86%	0.00%	-	-
Horiz. %	110.04%	101.86%	101.86%	101.86%	101.86%	100.00%	100.00%	-
Div Payout %	13.77%	11.18%	11.73%	14.26%	16.26%	15.89%	14.42%	-
YoY %	23.17%	-4.69%	-17.74%	-12.30%	2.33%	10.19%	-	-
Horiz. %	95.49%	77.53%	81.35%	98.89%	112.76%	110.19%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Equity
Net Worth	2,936,199	1,952,045	2,796,762	2,615,085	2,183,594	2,201,793	2,134,191	23.72%
YoY %	50.42%	-30.20%	6.95%	19.76%	-0.83%	3.17%	-	-
Horiz. %	137.58%	91.47%	131.05%	122.53%	102.31%	103.17%	100.00%	-
NOSH	978,733	976,022	957,795	924,058	906,055	891,414	881,897	7.19%
YoY %	0.28%	1.90%	3.65%	1.99%	1.64%	1.08%	-	-
Horiz. %	110.98%	110.67%	108.61%	104.78%	102.74%	101.08%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Ratio Analysis
NP Margin	6.09%	7.25%	7.35%	6.24%	5.82%	6.03%	6.53%	-
YoY %	-16.00%	-1.36%	17.79%	7.22%	-3.48%	-7.66%	-	-
Horiz. %	93.26%	111.03%	112.56%	95.56%	89.13%	92.34%	100.00%	-
ROE	8.71%	14.95%	9.94%	8.75%	9.19%	9.15%	10.41%	-
YoY %	-41.74%	50.40%	13.60%	-4.79%	0.44%	-12.10%	-	-
Horiz. %	83.67%	143.61%	95.49%	84.05%	88.28%	87.90%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Per Share
RPS	429.47	412.30	395.27	396.73	380.68	374.56	385.59	7.45%
YoY %	4.16%	4.31%	-0.37%	4.22%	1.63%	-2.86%	-	-
Horiz. %	111.38%	106.93%	102.51%	102.89%	98.73%	97.14%	100.00%	-
EPS	26.14	29.90	29.03	24.76	22.14	22.60	25.18	2.52%
YoY %	-12.58%	3.00%	17.25%	11.83%	-2.04%	-10.25%	-	-
Horiz. %	103.81%	118.75%	115.29%	98.33%	87.93%	89.75%	100.00%	-
DPS	3.60	3.34	3.41	3.53	3.60	3.60	3.60	0.00%
YoY %	7.78%	-2.05%	-3.40%	-1.94%	0.00%	0.00%	-	-
Horiz. %	100.00%	92.78%	94.72%	98.06%	100.00%	100.00%	100.00%	-
NAPS	3.00	2.00	2.92	2.83	2.41	2.47	2.42	15.41%
YoY %	50.00%	-31.51%	3.18%	17.43%	-2.43%	2.07%	-	-
Horiz. %	123.97%	82.64%	120.66%	116.94%	99.59%	102.07%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 924,058
RPS	126.83	121.42	114.23	110.62	104.07	100.75	102.61	15.18%
YoY %	4.46%	6.29%	3.26%	6.29%	3.30%	-1.81%	-	-
Horiz. %	123.60%	118.33%	111.32%	107.81%	101.42%	98.19%	100.00%	-
EPS	7.72	8.81	8.39	6.90	6.05	6.08	6.70	9.91%
YoY %	-12.37%	5.01%	21.59%	14.05%	-0.49%	-9.25%	-	-
Horiz. %	115.22%	131.49%	125.22%	102.99%	90.30%	90.75%	100.00%	-
DPS	1.06	0.98	0.98	0.98	0.98	0.97	0.97	6.09%
YoY %	8.16%	0.00%	0.00%	0.00%	1.03%	0.00%	-	-
Horiz. %	109.28%	101.03%	101.03%	101.03%	101.03%	100.00%	100.00%	-
NAPS	0.8859	0.589	0.8439	0.7891	0.6589	0.6644	0.644	23.71%
YoY %	50.41%	-30.21%	6.94%	19.76%	-0.83%	3.17%	-	-
Horiz. %	137.56%	91.46%	131.04%	122.53%	102.31%	103.17%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	-
Price	3.24	3.80	4.06	5.35	5.25	3.52	2.88	-
P/RPS	0.75	0.92	1.03	1.35	1.38	0.94	0.75	0.00%
YoY %	-18.48%	-10.68%	-23.70%	-2.17%	46.81%	25.33%	-	-
Horiz. %	100.00%	122.67%	137.33%	180.00%	184.00%	125.33%	100.00%	-
P/EPS	12.39	12.71	13.98	21.61	23.71	15.57	11.44	5.46%
YoY %	-2.52%	-9.08%	-35.31%	-8.86%	52.28%	36.10%	-	-
Horiz. %	108.30%	111.10%	122.20%	188.90%	207.26%	136.10%	100.00%	-
EY	8.07	7.87	7.15	4.63	4.22	6.42	8.74	-5.18%
YoY %	2.54%	10.07%	54.43%	9.72%	-34.27%	-26.54%	-	-
Horiz. %	92.33%	90.05%	81.81%	52.97%	48.28%	73.46%	100.00%	-
DY	1.11	0.88	0.84	0.66	0.69	1.02	1.25	-7.62%
YoY %	26.14%	4.76%	27.27%	-4.35%	-32.35%	-18.40%	-	-
Horiz. %	88.80%	70.40%	67.20%	52.80%	55.20%	81.60%	100.00%	-
P/NAPS	1.08	1.90	1.39	1.89	2.18	1.43	1.19	-6.26%
YoY %	-43.16%	36.69%	-26.46%	-13.30%	52.45%	20.17%	-	-
Horiz. %	90.76%	159.66%	116.81%	158.82%	183.19%	120.17%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	30/05/03	21/02/03	27/11/02	07/08/02	20/05/02	27/02/02	09/11/01	-
Price	3.42	3.62	3.86	4.88	5.85	4.58	2.89	-
P/RPS	0.80	0.88	0.98	1.23	1.54	1.22	0.75	4.40%
YoY %	-9.09%	-10.20%	-20.33%	-20.13%	26.23%	62.67%	-	-
Horiz. %	106.67%	117.33%	130.67%	164.00%	205.33%	162.67%	100.00%	-
P/EPS	13.08	12.11	13.30	19.71	26.42	20.26	11.48	9.09%
YoY %	8.01%	-8.95%	-32.52%	-25.40%	30.40%	76.48%	-	-
Horiz. %	113.94%	105.49%	115.85%	171.69%	230.14%	176.48%	100.00%	-
EY	7.64	8.26	7.52	5.07	3.79	4.93	8.71	-8.37%
YoY %	-7.51%	9.84%	48.32%	33.77%	-23.12%	-43.40%	-	-
Horiz. %	87.72%	94.83%	86.34%	58.21%	43.51%	56.60%	100.00%	-
DY	1.05	0.92	0.88	0.72	0.62	0.79	1.25	-10.98%
YoY %	14.13%	4.55%	22.22%	16.13%	-21.52%	-36.80%	-	-
Horiz. %	84.00%	73.60%	70.40%	57.60%	49.60%	63.20%	100.00%	-
P/NAPS	1.14	1.81	1.32	1.72	2.43	1.85	1.19	-2.82%
YoY %	-37.02%	37.12%	-23.26%	-29.22%	31.35%	55.46%	-	-
Horiz. %	95.80%	152.10%	110.92%	144.54%	204.20%	155.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos