[AMBANK] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -0.23%
YoY- 11.57%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,419,910 4,381,205 4,308,916 4,232,342 4,203,373 4,024,109 3,785,914 10.86%
PBT 351,624 299,942 307,569 398,110 396,503 432,600 437,727 -13.57%
Tax -131,081 -76,452 -55,692 -142,850 -140,661 -140,743 -159,651 -12.30%
NP 220,543 223,490 251,877 255,260 255,842 291,857 278,076 -14.30%
-
NP to SH 220,543 223,490 251,877 255,260 255,842 291,857 278,076 -14.30%
-
Tax Rate 37.28% 25.49% 18.11% 35.88% 35.48% 32.53% 36.47% -
Total Cost 4,199,367 4,157,715 4,057,039 3,977,082 3,947,531 3,732,252 3,507,838 12.73%
-
Net Worth 3,610,363 3,047,285 3,008,954 3,005,823 2,936,199 1,952,045 2,796,762 18.53%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 72,207 35,234 35,234 35,234 35,234 32,617 32,617 69.77%
Div Payout % 32.74% 15.77% 13.99% 13.80% 13.77% 11.18% 11.73% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 3,610,363 3,047,285 3,008,954 3,005,823 2,936,199 1,952,045 2,796,762 18.53%
NOSH 1,805,181 1,523,642 1,002,984 1,001,941 978,733 976,022 957,795 52.52%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.99% 5.10% 5.85% 6.03% 6.09% 7.25% 7.35% -
ROE 6.11% 7.33% 8.37% 8.49% 8.71% 14.95% 9.94% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 244.85 287.55 429.61 422.41 429.47 412.30 395.27 -27.31%
EPS 12.22 14.67 25.11 25.48 26.14 29.90 29.03 -43.80%
DPS 4.00 2.31 3.51 3.52 3.60 3.34 3.41 11.21%
NAPS 2.00 2.00 3.00 3.00 3.00 2.00 2.92 -22.28%
Adjusted Per Share Value based on latest NOSH - 1,001,941
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 133.68 132.51 130.32 128.01 127.13 121.71 114.51 10.85%
EPS 6.67 6.76 7.62 7.72 7.74 8.83 8.41 -14.30%
DPS 2.18 1.07 1.07 1.07 1.07 0.99 0.99 69.17%
NAPS 1.092 0.9217 0.9101 0.9091 0.8881 0.5904 0.8459 18.54%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.04 3.10 4.48 3.82 3.24 3.80 4.06 -
P/RPS 1.65 1.08 1.04 0.90 0.75 0.92 1.03 36.86%
P/EPS 33.07 21.13 17.84 14.99 12.39 12.71 13.98 77.44%
EY 3.02 4.73 5.61 6.67 8.07 7.87 7.15 -43.67%
DY 0.99 0.75 0.78 0.92 1.11 0.88 0.84 11.56%
P/NAPS 2.02 1.55 1.49 1.27 1.08 1.90 1.39 28.27%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 15/08/03 30/05/03 21/02/03 27/11/02 -
Price 3.46 4.00 2.83 4.68 3.42 3.62 3.86 -
P/RPS 1.41 1.39 0.66 1.11 0.80 0.88 0.98 27.41%
P/EPS 28.32 27.27 11.27 18.37 13.08 12.11 13.30 65.43%
EY 3.53 3.67 8.87 5.44 7.64 8.26 7.52 -39.57%
DY 1.16 0.58 1.24 0.75 1.05 0.92 0.88 20.20%
P/NAPS 1.73 2.00 0.94 1.56 1.14 1.81 1.32 19.74%

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