[AMBANK] QoQ TTM Result on 30-Sep-2005 [#2]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

18-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

30-Sep-2005 [#2]

Profit Trend

QoQ- 15.57%

YoY- 69.24%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	5,047,738	4,951,608	4,844,606	4,679,636	4,482,496	4,233,099	4,290,942	11.47%
YoY %	1.94%	2.21%	3.53%	4.40%	5.89%	-1.35%	-	-
Horiz. %	117.64%	115.40%	112.90%	109.06%	104.46%	98.65%	100.00%	-
PBT	728,079	715,337	633,908	628,986	560,239	492,567	569,599	17.83%
YoY %	1.78%	12.85%	0.78%	12.27%	13.74%	-13.52%	-	-
Horiz. %	127.82%	125.59%	111.29%	110.43%	98.36%	86.48%	100.00%	-
Tax	-225,216	-232,532	-231,503	-274,212	-285,198	-288,580	-332,702	-22.95%
YoY %	3.15%	-0.44%	15.58%	3.85%	1.17%	13.26%	-	-
Horiz. %	67.69%	69.89%	69.58%	82.42%	85.72%	86.74%	100.00%	-
NP	502,863	482,805	402,405	354,774	275,041	203,987	236,897	65.39%
YoY %	4.15%	19.98%	13.43%	28.99%	34.83%	-13.89%	-	-
Horiz. %	212.27%	203.80%	169.86%	149.76%	116.10%	86.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	381,907	369,270	310,336	299,466	259,120	203,987	236,897	37.60%
YoY %	3.42%	18.99%	3.63%	15.57%	27.03%	-13.89%	-	-
Horiz. %	161.21%	155.88%	131.00%	126.41%	109.38%	86.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.93%	32.51%	36.52%	43.60%	50.91%	58.59%	58.41%	-
YoY %	-4.86%	-10.98%	-16.24%	-14.36%	-13.11%	0.31%	-	-
Horiz. %	52.95%	55.66%	62.52%	74.64%	87.16%	100.31%	100.00%	-
Total Cost	4,544,875	4,468,803	4,442,201	4,324,862	4,207,455	4,029,112	4,054,045	7.93%
YoY %	1.70%	0.60%	2.71%	2.79%	4.43%	-0.62%	-	-
Horiz. %	112.11%	110.23%	109.57%	106.68%	103.78%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,263,472	4,257,280	4,967,016	4,299,140	4,282,023	3,916,110	3,746,442	9.02%
YoY %	0.15%	-14.29%	15.54%	0.40%	9.34%	4.53%	-	-
Horiz. %	113.80%	113.64%	132.58%	114.75%	114.30%	104.53%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	106,432	106,432	78,322	78,322	78,322	78,322	72,207	29.60%
YoY %	0.00%	35.89%	0.00%	0.00%	0.00%	8.47%	-	-
Horiz. %	147.40%	147.40%	108.47%	108.47%	108.47%	108.47%	100.00%	-
Div Payout %	27.87%	28.82%	25.24%	26.15%	30.23%	38.40%	30.48%	-
YoY %	-3.30%	14.18%	-3.48%	-13.50%	-21.28%	25.98%	-	-
Horiz. %	91.44%	94.55%	82.81%	85.79%	99.18%	125.98%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	4,263,472	4,257,280	4,967,016	4,299,140	4,282,023	3,916,110	3,746,442	9.02%
YoY %	0.15%	-14.29%	15.54%	0.40%	9.34%	4.53%	-	-
Horiz. %	113.80%	113.64%	132.58%	114.75%	114.30%	104.53%	100.00%	-
NOSH	2,131,736	2,128,640	2,131,766	2,128,287	2,130,360	1,958,055	1,873,221	9.02%
YoY %	0.15%	-0.15%	0.16%	-0.10%	8.80%	4.53%	-	-
Horiz. %	113.80%	113.64%	113.80%	113.62%	113.73%	104.53%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	9.96%	9.75%	8.31%	7.58%	6.14%	4.82%	5.52%	-
YoY %	2.15%	17.33%	9.63%	23.45%	27.39%	-12.68%	-	-
Horiz. %	180.43%	176.63%	150.54%	137.32%	111.23%	87.32%	100.00%	-
ROE	8.96%	8.67%	6.25%	6.97%	6.05%	5.21%	6.32%	-
YoY %	3.34%	38.72%	-10.33%	15.21%	16.12%	-17.56%	-	-
Horiz. %	141.77%	137.18%	98.89%	110.28%	95.73%	82.44%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	236.79	232.62	227.26	219.88	210.41	216.19	229.07	2.24%
YoY %	1.79%	2.36%	3.36%	4.50%	-2.67%	-5.62%	-	-
Horiz. %	103.37%	101.55%	99.21%	95.99%	91.85%	94.38%	100.00%	-
EPS	17.92	17.35	14.56	14.07	12.16	10.42	12.65	26.21%
YoY %	3.29%	19.16%	3.48%	15.71%	16.70%	-17.63%	-	-
Horiz. %	141.66%	137.15%	115.10%	111.23%	96.13%	82.37%	100.00%	-
DPS	5.00	5.00	3.67	3.68	3.68	4.00	3.85	19.09%
YoY %	0.00%	36.24%	-0.27%	0.00%	-8.00%	3.90%	-	-
Horiz. %	129.87%	129.87%	95.32%	95.58%	95.58%	103.90%	100.00%	-
NAPS	2.00	2.00	2.33	2.02	2.01	2.00	2.00	0.00%
YoY %	0.00%	-14.16%	15.35%	0.50%	0.50%	0.00%	-	-
Horiz. %	100.00%	100.00%	116.50%	101.00%	100.50%	100.00%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,128,287
RPS	152.31	149.41	146.18	141.20	135.25	127.73	129.47	11.47%
YoY %	1.94%	2.21%	3.53%	4.40%	5.89%	-1.34%	-	-
Horiz. %	117.64%	115.40%	112.91%	109.06%	104.46%	98.66%	100.00%	-
EPS	11.52	11.14	9.36	9.04	7.82	6.15	7.15	37.55%
YoY %	3.41%	19.02%	3.54%	15.60%	27.15%	-13.99%	-	-
Horiz. %	161.12%	155.80%	130.91%	126.43%	109.37%	86.01%	100.00%	-
DPS	3.21	3.21	2.36	2.36	2.36	2.36	2.18	29.52%
YoY %	0.00%	36.02%	0.00%	0.00%	0.00%	8.26%	-	-
Horiz. %	147.25%	147.25%	108.26%	108.26%	108.26%	108.26%	100.00%	-
NAPS	1.2864	1.2846	1.4987	1.2972	1.292	1.1816	1.1304	9.02%
YoY %	0.14%	-14.29%	15.53%	0.40%	9.34%	4.53%	-	-
Horiz. %	113.80%	113.64%	132.58%	114.76%	114.30%	104.53%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	2.52	2.83	2.37	2.58	2.51	2.81	3.26	-
P/RPS	1.06	1.22	1.04	1.17	1.19	1.30	1.42	-17.75%
YoY %	-13.11%	17.31%	-11.11%	-1.68%	-8.46%	-8.45%	-	-
Horiz. %	74.65%	85.92%	73.24%	82.39%	83.80%	91.55%	100.00%	-
P/EPS	14.07	16.31	16.28	18.34	20.64	26.97	25.78	-33.28%
YoY %	-13.73%	0.18%	-11.23%	-11.14%	-23.47%	4.62%	-	-
Horiz. %	54.58%	63.27%	63.15%	71.14%	80.06%	104.62%	100.00%	-
EY	7.11	6.13	6.14	5.45	4.85	3.71	3.88	49.91%
YoY %	15.99%	-0.16%	12.66%	12.37%	30.73%	-4.38%	-	-
Horiz. %	183.25%	157.99%	158.25%	140.46%	125.00%	95.62%	100.00%	-
DY	1.98	1.77	1.55	1.43	1.46	1.42	1.18	41.34%
YoY %	11.86%	14.19%	8.39%	-2.05%	2.82%	20.34%	-	-
Horiz. %	167.80%	150.00%	131.36%	121.19%	123.73%	120.34%	100.00%	-
P/NAPS	1.26	1.42	1.02	1.28	1.25	1.41	1.63	-15.81%
YoY %	-11.27%	39.22%	-20.31%	2.40%	-11.35%	-13.50%	-	-
Horiz. %	77.30%	87.12%	62.58%	78.53%	76.69%	86.50%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	11/08/06	31/05/06	10/02/06	18/11/05	10/08/05	16/05/05	25/02/05	-
Price	2.43	2.52	2.65	2.42	2.77	2.54	3.20	-
P/RPS	1.03	1.08	1.17	1.10	1.32	1.17	1.40	-18.54%
YoY %	-4.63%	-7.69%	6.36%	-16.67%	12.82%	-16.43%	-	-
Horiz. %	73.57%	77.14%	83.57%	78.57%	94.29%	83.57%	100.00%	-
P/EPS	13.56	14.53	18.20	17.20	22.77	24.38	25.30	-34.09%
YoY %	-6.68%	-20.16%	5.81%	-24.46%	-6.60%	-3.64%	-	-
Horiz. %	53.60%	57.43%	71.94%	67.98%	90.00%	96.36%	100.00%	-
EY	7.37	6.88	5.49	5.81	4.39	4.10	3.95	51.73%
YoY %	7.12%	25.32%	-5.51%	32.35%	7.07%	3.80%	-	-
Horiz. %	186.58%	174.18%	138.99%	147.09%	111.14%	103.80%	100.00%	-
DY	2.06	1.98	1.39	1.52	1.33	1.57	1.20	43.51%
YoY %	4.04%	42.45%	-8.55%	14.29%	-15.29%	30.83%	-	-
Horiz. %	171.67%	165.00%	115.83%	126.67%	110.83%	130.83%	100.00%	-
P/NAPS	1.22	1.26	1.14	1.20	1.38	1.27	1.60	-16.57%
YoY %	-3.17%	10.53%	-5.00%	-13.04%	8.66%	-20.63%	-	-
Horiz. %	76.25%	78.75%	71.25%	75.00%	86.25%	79.38%	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