[AMBANK] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 27.03%
YoY- 31.59%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 4,951,608 4,844,606 4,679,636 4,482,496 4,233,099 4,290,942 4,303,542 9.81%
PBT 715,337 633,908 628,986 560,239 492,567 569,599 471,158 32.13%
Tax -232,532 -231,503 -274,212 -285,198 -288,580 -332,702 -294,209 -14.52%
NP 482,805 402,405 354,774 275,041 203,987 236,897 176,949 95.38%
-
NP to SH 369,270 310,336 299,466 259,120 203,987 236,897 176,949 63.37%
-
Tax Rate 32.51% 36.52% 43.60% 50.91% 58.59% 58.41% 62.44% -
Total Cost 4,468,803 4,442,201 4,324,862 4,207,455 4,029,112 4,054,045 4,126,593 5.45%
-
Net Worth 4,257,280 4,967,016 4,299,140 4,282,023 3,916,110 3,746,442 3,732,044 9.18%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 106,432 78,322 78,322 78,322 78,322 72,207 72,207 29.54%
Div Payout % 28.82% 25.24% 26.15% 30.23% 38.40% 30.48% 40.81% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 4,257,280 4,967,016 4,299,140 4,282,023 3,916,110 3,746,442 3,732,044 9.18%
NOSH 2,128,640 2,131,766 2,128,287 2,130,360 1,958,055 1,873,221 1,866,022 9.18%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.75% 8.31% 7.58% 6.14% 4.82% 5.52% 4.11% -
ROE 8.67% 6.25% 6.97% 6.05% 5.21% 6.32% 4.74% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 232.62 227.26 219.88 210.41 216.19 229.07 230.63 0.57%
EPS 17.35 14.56 14.07 12.16 10.42 12.65 9.48 49.67%
DPS 5.00 3.67 3.68 3.68 4.00 3.85 3.87 18.64%
NAPS 2.00 2.33 2.02 2.01 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 2,130,360
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 149.41 146.18 141.20 135.25 127.73 129.47 129.85 9.81%
EPS 11.14 9.36 9.04 7.82 6.15 7.15 5.34 63.33%
DPS 3.21 2.36 2.36 2.36 2.36 2.18 2.18 29.45%
NAPS 1.2846 1.4987 1.2972 1.292 1.1816 1.1304 1.1261 9.18%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.83 2.37 2.58 2.51 2.81 3.26 3.30 -
P/RPS 1.22 1.04 1.17 1.19 1.30 1.42 1.43 -10.05%
P/EPS 16.31 16.28 18.34 20.64 26.97 25.78 34.80 -39.69%
EY 6.13 6.14 5.45 4.85 3.71 3.88 2.87 65.92%
DY 1.77 1.55 1.43 1.46 1.42 1.18 1.17 31.81%
P/NAPS 1.42 1.02 1.28 1.25 1.41 1.63 1.65 -9.53%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 10/02/06 18/11/05 10/08/05 16/05/05 25/02/05 29/11/04 -
Price 2.52 2.65 2.42 2.77 2.54 3.20 3.48 -
P/RPS 1.08 1.17 1.10 1.32 1.17 1.40 1.51 -20.03%
P/EPS 14.53 18.20 17.20 22.77 24.38 25.30 36.70 -46.11%
EY 6.88 5.49 5.81 4.39 4.10 3.95 2.72 85.74%
DY 1.98 1.39 1.52 1.33 1.57 1.20 1.11 47.13%
P/NAPS 1.26 1.14 1.20 1.38 1.27 1.60 1.74 -19.37%

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