[AMBANK] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -1.33%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 4,306,361 4,419,910 4,381,205 4,308,916 4,232,342 4,203,373 4,024,109 4.62%
PBT 352,312 351,624 299,942 307,569 398,110 396,503 432,600 -12.80%
Tax -155,390 -131,081 -76,452 -55,692 -142,850 -140,661 -140,743 6.82%
NP 196,922 220,543 223,490 251,877 255,260 255,842 291,857 -23.09%
-
NP to SH 196,922 220,543 223,490 251,877 255,260 255,842 291,857 -23.09%
-
Tax Rate 44.11% 37.28% 25.49% 18.11% 35.88% 35.48% 32.53% -
Total Cost 4,109,439 4,199,367 4,157,715 4,057,039 3,977,082 3,947,531 3,732,252 6.63%
-
Net Worth 3,719,714 3,610,363 3,047,285 3,008,954 3,005,823 2,936,199 1,952,045 53.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 72,207 72,207 35,234 35,234 35,234 35,234 32,617 69.94%
Div Payout % 36.67% 32.74% 15.77% 13.99% 13.80% 13.77% 11.18% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,719,714 3,610,363 3,047,285 3,008,954 3,005,823 2,936,199 1,952,045 53.76%
NOSH 1,859,857 1,805,181 1,523,642 1,002,984 1,001,941 978,733 976,022 53.76%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.57% 4.99% 5.10% 5.85% 6.03% 6.09% 7.25% -
ROE 5.29% 6.11% 7.33% 8.37% 8.49% 8.71% 14.95% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 231.54 244.85 287.55 429.61 422.41 429.47 412.30 -31.95%
EPS 10.59 12.22 14.67 25.11 25.48 26.14 29.90 -49.97%
DPS 3.88 4.00 2.31 3.51 3.52 3.60 3.34 10.51%
NAPS 2.00 2.00 2.00 3.00 3.00 3.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,002,984
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 129.94 133.36 132.20 130.01 127.70 126.83 121.42 4.62%
EPS 5.94 6.65 6.74 7.60 7.70 7.72 8.81 -23.12%
DPS 2.18 2.18 1.06 1.06 1.06 1.06 0.98 70.48%
NAPS 1.1224 1.0894 0.9195 0.9079 0.907 0.8859 0.589 53.76%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.30 4.04 3.10 4.48 3.82 3.24 3.80 -
P/RPS 1.43 1.65 1.08 1.04 0.90 0.75 0.92 34.21%
P/EPS 31.17 33.07 21.13 17.84 14.99 12.39 12.71 81.95%
EY 3.21 3.02 4.73 5.61 6.67 8.07 7.87 -45.03%
DY 1.18 0.99 0.75 0.78 0.92 1.11 0.88 21.62%
P/NAPS 1.65 2.02 1.55 1.49 1.27 1.08 1.90 -8.98%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 21/11/03 15/08/03 30/05/03 21/02/03 -
Price 3.28 3.46 4.00 2.83 4.68 3.42 3.62 -
P/RPS 1.42 1.41 1.39 0.66 1.11 0.80 0.88 37.61%
P/EPS 30.98 28.32 27.27 11.27 18.37 13.08 12.11 87.15%
EY 3.23 3.53 3.67 8.87 5.44 7.64 8.26 -46.55%
DY 1.18 1.16 0.58 1.24 0.75 1.05 0.92 18.06%
P/NAPS 1.64 1.73 2.00 0.94 1.56 1.14 1.81 -6.36%

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