[AMBANK] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -10.14%
YoY- -29.75%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 4,482,496 4,233,099 4,290,942 4,303,542 4,306,361 4,419,910 4,381,205 1.53%
PBT 560,239 492,567 569,599 471,158 352,312 351,624 299,942 51.72%
Tax -285,198 -288,580 -332,702 -294,209 -155,390 -131,081 -76,452 140.72%
NP 275,041 203,987 236,897 176,949 196,922 220,543 223,490 14.85%
-
NP to SH 259,120 203,987 236,897 176,949 196,922 220,543 223,490 10.37%
-
Tax Rate 50.91% 58.59% 58.41% 62.44% 44.11% 37.28% 25.49% -
Total Cost 4,207,455 4,029,112 4,054,045 4,126,593 4,109,439 4,199,367 4,157,715 0.79%
-
Net Worth 4,282,023 3,916,110 3,746,442 3,732,044 3,719,714 3,610,363 3,047,285 25.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 78,322 78,322 72,207 72,207 72,207 72,207 35,234 70.40%
Div Payout % 30.23% 38.40% 30.48% 40.81% 36.67% 32.74% 15.77% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 4,282,023 3,916,110 3,746,442 3,732,044 3,719,714 3,610,363 3,047,285 25.48%
NOSH 2,130,360 1,958,055 1,873,221 1,866,022 1,859,857 1,805,181 1,523,642 25.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.14% 4.82% 5.52% 4.11% 4.57% 4.99% 5.10% -
ROE 6.05% 5.21% 6.32% 4.74% 5.29% 6.11% 7.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 210.41 216.19 229.07 230.63 231.54 244.85 287.55 -18.81%
EPS 12.16 10.42 12.65 9.48 10.59 12.22 14.67 -11.76%
DPS 3.68 4.00 3.85 3.87 3.88 4.00 2.31 36.44%
NAPS 2.01 2.00 2.00 2.00 2.00 2.00 2.00 0.33%
Adjusted Per Share Value based on latest NOSH - 1,866,022
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 135.25 127.73 129.47 129.85 129.94 133.36 132.20 1.53%
EPS 7.82 6.15 7.15 5.34 5.94 6.65 6.74 10.42%
DPS 2.36 2.36 2.18 2.18 2.18 2.18 1.06 70.58%
NAPS 1.292 1.1816 1.1304 1.1261 1.1224 1.0894 0.9195 25.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.51 2.81 3.26 3.30 3.30 4.04 3.10 -
P/RPS 1.19 1.30 1.42 1.43 1.43 1.65 1.08 6.68%
P/EPS 20.64 26.97 25.78 34.80 31.17 33.07 21.13 -1.55%
EY 4.85 3.71 3.88 2.87 3.21 3.02 4.73 1.68%
DY 1.46 1.42 1.18 1.17 1.18 0.99 0.75 55.96%
P/NAPS 1.25 1.41 1.63 1.65 1.65 2.02 1.55 -13.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/08/05 16/05/05 25/02/05 29/11/04 30/08/04 31/05/04 27/02/04 -
Price 2.77 2.54 3.20 3.48 3.28 3.46 4.00 -
P/RPS 1.32 1.17 1.40 1.51 1.42 1.41 1.39 -3.38%
P/EPS 22.77 24.38 25.30 36.70 30.98 28.32 27.27 -11.33%
EY 4.39 4.10 3.95 2.72 3.23 3.53 3.67 12.69%
DY 1.33 1.57 1.20 1.11 1.18 1.16 0.58 73.98%
P/NAPS 1.38 1.27 1.60 1.74 1.64 1.73 2.00 -21.93%

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