[AMBANK] QoQ TTM Result on 30-Sep-2006 [#2]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

14-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Sep-2006 [#2]

Profit Trend

QoQ- -12.54%

YoY- 11.53%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	5,829,403	5,687,588	5,480,234	5,132,536	5,047,738	4,951,608	4,844,606	13.16%
YoY %	2.49%	3.78%	6.77%	1.68%	1.94%	2.21%	-	-
Horiz. %	120.33%	117.40%	113.12%	105.94%	104.19%	102.21%	100.00%	-
PBT	45,142	-84,612	722,411	683,167	728,079	715,337	633,908	-82.90%
YoY %	153.35%	-111.71%	5.74%	-6.17%	1.78%	12.85%	-	-
Horiz. %	7.12%	-13.35%	113.96%	107.77%	114.86%	112.85%	100.00%	-
Tax	-85,584	-44,285	-252,669	-231,509	-225,216	-232,532	-231,503	-48.58%
YoY %	-93.26%	82.47%	-9.14%	-2.79%	3.15%	-0.44%	-	-
Horiz. %	36.97%	19.13%	109.14%	100.00%	97.28%	100.44%	100.00%	-
NP	-40,442	-128,897	469,742	451,658	502,863	482,805	402,405	-
YoY %	68.62%	-127.44%	4.00%	-10.18%	4.15%	19.98%	-	-
Horiz. %	-10.05%	-32.03%	116.73%	112.24%	124.96%	119.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-220,533	-282,456	321,395	334,007	381,907	369,270	310,336	-
YoY %	21.92%	-187.88%	-3.78%	-12.54%	3.42%	18.99%	-	-
Horiz. %	-71.06%	-91.02%	103.56%	107.63%	123.06%	118.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	189.59%	-	34.98%	33.89%	30.93%	32.51%	36.52%	-
YoY %	0.00%	-	3.22%	9.57%	-4.86%	-10.98%	-	-
Horiz. %	519.14%	-	95.78%	92.80%	84.69%	89.02%	100.00%	-
Total Cost	5,869,845	5,816,485	5,010,492	4,680,878	4,544,875	4,468,803	4,442,201	20.47%
YoY %	0.92%	16.09%	7.04%	2.99%	1.70%	0.60%	-	-
Horiz. %	132.14%	130.94%	112.79%	105.37%	102.31%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,653,166	4,878,609	4,258,666	4,259,320	4,263,472	4,257,280	4,967,016	9.03%
YoY %	15.88%	14.56%	-0.02%	-0.10%	0.15%	-14.29%	-	-
Horiz. %	113.81%	98.22%	85.74%	85.75%	85.84%	85.71%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	106,519	106,519	106,432	106,432	106,432	106,432	78,322	22.82%
YoY %	0.00%	0.08%	0.00%	0.00%	0.00%	35.89%	-	-
Horiz. %	136.00%	136.00%	135.89%	135.89%	135.89%	135.89%	100.00%	-
Div Payout %	0.00%	0.00%	33.12%	31.87%	27.87%	28.82%	25.24%	-
YoY %	0.00%	0.00%	3.92%	14.35%	-3.30%	14.18%	-	-
Horiz. %	0.00%	0.00%	131.22%	126.27%	110.42%	114.18%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	5,653,166	4,878,609	4,258,666	4,259,320	4,263,472	4,257,280	4,967,016	9.03%
YoY %	15.88%	14.56%	-0.02%	-0.10%	0.15%	-14.29%	-	-
Horiz. %	113.81%	98.22%	85.74%	85.75%	85.84%	85.71%	100.00%	-
NOSH	2,208,268	2,130,396	2,129,333	2,129,660	2,131,736	2,128,640	2,131,766	2.38%
YoY %	3.66%	0.05%	-0.02%	-0.10%	0.15%	-0.15%	-	-
Horiz. %	103.59%	99.94%	99.89%	99.90%	100.00%	99.85%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	-0.69%	-2.27%	8.57%	8.80%	9.96%	9.75%	8.31%	-
YoY %	69.60%	-126.49%	-2.61%	-11.65%	2.15%	17.33%	-	-
Horiz. %	-8.30%	-27.32%	103.13%	105.90%	119.86%	117.33%	100.00%	-
ROE	-3.90%	-5.79%	7.55%	7.84%	8.96%	8.67%	6.25%	-
YoY %	32.64%	-176.69%	-3.70%	-12.50%	3.34%	38.72%	-	-
Horiz. %	-62.40%	-92.64%	120.80%	125.44%	143.36%	138.72%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	263.98	266.97	257.37	241.00	236.79	232.62	227.26	10.53%
YoY %	-1.12%	3.73%	6.79%	1.78%	1.79%	2.36%	-	-
Horiz. %	116.16%	117.47%	113.25%	106.05%	104.19%	102.36%	100.00%	-
EPS	-9.99	-13.26	15.09	15.68	17.92	17.35	14.56	-
YoY %	24.66%	-187.87%	-3.76%	-12.50%	3.29%	19.16%	-	-
Horiz. %	-68.61%	-91.07%	103.64%	107.69%	123.08%	119.16%	100.00%	-
DPS	4.82	5.00	5.00	5.00	5.00	5.00	3.67	19.98%
YoY %	-3.60%	0.00%	0.00%	0.00%	0.00%	36.24%	-	-
Horiz. %	131.34%	136.24%	136.24%	136.24%	136.24%	136.24%	100.00%	-
NAPS	2.56	2.29	2.00	2.00	2.00	2.00	2.33	6.49%
YoY %	11.79%	14.50%	0.00%	0.00%	0.00%	-14.16%	-	-
Horiz. %	109.87%	98.28%	85.84%	85.84%	85.84%	85.84%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,129,660
RPS	175.89	171.61	165.36	154.87	152.31	149.41	146.18	13.16%
YoY %	2.49%	3.78%	6.77%	1.68%	1.94%	2.21%	-	-
Horiz. %	120.32%	117.40%	113.12%	105.94%	104.19%	102.21%	100.00%	-
EPS	-6.65	-8.52	9.70	10.08	11.52	11.14	9.36	-
YoY %	21.95%	-187.84%	-3.77%	-12.50%	3.41%	19.02%	-	-
Horiz. %	-71.05%	-91.03%	103.63%	107.69%	123.08%	119.02%	100.00%	-
DPS	3.21	3.21	3.21	3.21	3.21	3.21	2.36	22.83%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	36.02%	-	-
Horiz. %	136.02%	136.02%	136.02%	136.02%	136.02%	136.02%	100.00%	-
NAPS	1.7057	1.472	1.285	1.2852	1.2864	1.2846	1.4987	9.03%
YoY %	15.88%	14.55%	-0.02%	-0.09%	0.14%	-14.29%	-	-
Horiz. %	113.81%	98.22%	85.74%	85.75%	85.83%	85.71%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	4.32	3.76	3.18	2.48	2.52	2.83	2.37	-
P/RPS	1.64	1.41	1.24	1.03	1.06	1.22	1.04	35.59%
YoY %	16.31%	13.71%	20.39%	-2.83%	-13.11%	17.31%	-	-
Horiz. %	157.69%	135.58%	119.23%	99.04%	101.92%	117.31%	100.00%	-
P/EPS	-43.26	-28.36	21.07	15.81	14.07	16.31	16.28	-
YoY %	-52.54%	-234.60%	33.27%	12.37%	-13.73%	0.18%	-	-
Horiz. %	-265.72%	-174.20%	129.42%	97.11%	86.43%	100.18%	100.00%	-
EY	-2.31	-3.53	4.75	6.32	7.11	6.13	6.14	-
YoY %	34.56%	-174.32%	-24.84%	-11.11%	15.99%	-0.16%	-	-
Horiz. %	-37.62%	-57.49%	77.36%	102.93%	115.80%	99.84%	100.00%	-
DY	1.12	1.33	1.57	2.02	1.98	1.77	1.55	-19.52%
YoY %	-15.79%	-15.29%	-22.28%	2.02%	11.86%	14.19%	-	-
Horiz. %	72.26%	85.81%	101.29%	130.32%	127.74%	114.19%	100.00%	-
P/NAPS	1.69	1.64	1.59	1.24	1.26	1.42	1.02	40.14%
YoY %	3.05%	3.14%	28.23%	-1.59%	-11.27%	39.22%	-	-
Horiz. %	165.69%	160.78%	155.88%	121.57%	123.53%	139.22%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	08/08/07	18/05/07	13/02/07	14/11/06	11/08/06	31/05/06	10/02/06	-
Price	4.26	3.98	3.46	2.90	2.43	2.52	2.65	-
P/RPS	1.61	1.49	1.34	1.20	1.03	1.08	1.17	23.78%
YoY %	8.05%	11.19%	11.67%	16.50%	-4.63%	-7.69%	-	-
Horiz. %	137.61%	127.35%	114.53%	102.56%	88.03%	92.31%	100.00%	-
P/EPS	-42.66	-30.02	22.92	18.49	13.56	14.53	18.20	-
YoY %	-42.11%	-230.98%	23.96%	36.36%	-6.68%	-20.16%	-	-
Horiz. %	-234.40%	-164.95%	125.93%	101.59%	74.51%	79.84%	100.00%	-
EY	-2.34	-3.33	4.36	5.41	7.37	6.88	5.49	-
YoY %	29.73%	-176.38%	-19.41%	-26.59%	7.12%	25.32%	-	-
Horiz. %	-42.62%	-60.66%	79.42%	98.54%	134.24%	125.32%	100.00%	-
DY	1.13	1.26	1.45	1.72	2.06	1.98	1.39	-12.92%
YoY %	-10.32%	-13.10%	-15.70%	-16.50%	4.04%	42.45%	-	-
Horiz. %	81.29%	90.65%	104.32%	123.74%	148.20%	142.45%	100.00%	-
P/NAPS	1.66	1.74	1.73	1.45	1.22	1.26	1.14	28.55%
YoY %	-4.60%	0.58%	19.31%	18.85%	-3.17%	10.53%	-	-
Horiz. %	145.61%	152.63%	151.75%	127.19%	107.02%	110.53%	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