[AMBANK] QoQ TTM Result on 31-Dec-2001 [#3]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

27-Feb-2002

Admission Sponsor

Sponsor

Financial Year

31-Mar-2002

Quarter

31-Dec-2001 [#3]

Profit Trend

QoQ- -9.29%

YoY- -58.59%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
TTM Result
Revenue	3,785,914	3,665,986	3,449,165	3,338,883	3,400,551	3,341,180	3,350,614	8.47%
YoY %	3.27%	6.29%	3.30%	-1.81%	1.78%	-0.28%	-	-
Horiz. %	112.99%	109.41%	102.94%	99.65%	101.49%	99.72%	100.00%	-
PBT	437,727	437,548	431,849	405,830	436,350	534,811	650,105	-23.16%
YoY %	0.04%	1.32%	6.41%	-6.99%	-18.41%	-17.73%	-	-
Horiz. %	67.33%	67.30%	66.43%	62.43%	67.12%	82.27%	100.00%	-
Tax	-159,651	-208,756	-231,224	-204,354	-214,252	-265,228	-302,669	-34.69%
YoY %	23.52%	9.72%	-13.15%	4.62%	19.22%	12.37%	-	-
Horiz. %	52.75%	68.97%	76.40%	67.52%	70.79%	87.63%	100.00%	-
NP	278,076	228,792	200,625	201,476	222,098	269,583	347,436	-13.78%
YoY %	21.54%	14.04%	-0.42%	-9.29%	-17.61%	-22.41%	-	-
Horiz. %	80.04%	65.85%	57.74%	57.99%	63.92%	77.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,076	228,792	200,625	201,476	222,098	269,583	347,436	-13.78%
YoY %	21.54%	14.04%	-0.42%	-9.29%	-17.61%	-22.41%	-	-
Horiz. %	80.04%	65.85%	57.74%	57.99%	63.92%	77.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.47%	47.71%	53.54%	50.35%	49.10%	49.59%	46.56%	-
YoY %	-23.56%	-10.89%	6.34%	2.55%	-0.99%	6.51%	-	-
Horiz. %	78.33%	102.47%	114.99%	108.14%	105.46%	106.51%	100.00%	-
Total Cost	3,507,838	3,437,194	3,248,540	3,137,407	3,178,453	3,071,597	3,003,178	10.89%
YoY %	2.06%	5.81%	3.54%	-1.29%	3.48%	2.28%	-	-
Horiz. %	116.80%	114.45%	108.17%	104.47%	105.84%	102.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,796,762	2,615,085	2,183,594	2,201,793	2,134,191	2,121,465	2,072,445	22.09%
YoY %	6.95%	19.76%	-0.83%	3.17%	0.60%	2.37%	-	-
Horiz. %	134.95%	126.18%	105.36%	106.24%	102.98%	102.37%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Dividend
Div	32,617	32,617	32,617	32,020	32,020	32,020	32,020	1.23%
YoY %	0.00%	0.00%	1.86%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.86%	101.86%	101.86%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	11.73%	14.26%	16.26%	15.89%	14.42%	11.88%	9.22%	-
YoY %	-17.74%	-12.30%	2.33%	10.19%	21.38%	28.85%	-	-
Horiz. %	127.22%	154.66%	176.36%	172.34%	156.40%	128.85%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Equity
Net Worth	2,796,762	2,615,085	2,183,594	2,201,793	2,134,191	2,121,465	2,072,445	22.09%
YoY %	6.95%	19.76%	-0.83%	3.17%	0.60%	2.37%	-	-
Horiz. %	134.95%	126.18%	105.36%	106.24%	102.98%	102.37%	100.00%	-
NOSH	957,795	924,058	906,055	891,414	881,897	891,372	889,461	5.05%
YoY %	3.65%	1.99%	1.64%	1.08%	-1.06%	0.21%	-	-
Horiz. %	107.68%	103.89%	101.87%	100.22%	99.15%	100.21%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Ratio Analysis
NP Margin	7.35%	6.24%	5.82%	6.03%	6.53%	8.07%	10.37%	-
YoY %	17.79%	7.22%	-3.48%	-7.66%	-19.08%	-22.18%	-	-
Horiz. %	70.88%	60.17%	56.12%	58.15%	62.97%	77.82%	100.00%	-
ROE	9.94%	8.75%	9.19%	9.15%	10.41%	12.71%	16.76%	-
YoY %	13.60%	-4.79%	0.44%	-12.10%	-18.10%	-24.16%	-	-
Horiz. %	59.31%	52.21%	54.83%	54.59%	62.11%	75.84%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Per Share
RPS	395.27	396.73	380.68	374.56	385.59	374.84	376.70	3.25%
YoY %	-0.37%	4.22%	1.63%	-2.86%	2.87%	-0.49%	-	-
Horiz. %	104.93%	105.32%	101.06%	99.43%	102.36%	99.51%	100.00%	-
EPS	29.03	24.76	22.14	22.60	25.18	30.24	39.06	-17.93%
YoY %	17.25%	11.83%	-2.04%	-10.25%	-16.73%	-22.58%	-	-
Horiz. %	74.32%	63.39%	56.68%	57.86%	64.46%	77.42%	100.00%	-
DPS	3.41	3.53	3.60	3.60	3.60	3.59	3.60	-3.54%
YoY %	-3.40%	-1.94%	0.00%	0.00%	0.28%	-0.28%	-	-
Horiz. %	94.72%	98.06%	100.00%	100.00%	100.00%	99.72%	100.00%	-
NAPS	2.92	2.83	2.41	2.47	2.42	2.38	2.33	16.22%
YoY %	3.18%	17.43%	-2.43%	2.07%	1.68%	2.15%	-	-
Horiz. %	125.32%	121.46%	103.43%	106.01%	103.86%	102.15%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 891,414
RPS	114.51	110.88	104.32	100.99	102.85	101.06	101.34	8.47%
YoY %	3.27%	6.29%	3.30%	-1.81%	1.77%	-0.28%	-	-
Horiz. %	113.00%	109.41%	102.94%	99.65%	101.49%	99.72%	100.00%	-
EPS	8.41	6.92	6.07	6.09	6.72	8.15	10.51	-13.79%
YoY %	21.53%	14.00%	-0.33%	-9.38%	-17.55%	-22.45%	-	-
Horiz. %	80.02%	65.84%	57.75%	57.94%	63.94%	77.55%	100.00%	-
DPS	0.99	0.99	0.99	0.97	0.97	0.97	0.97	1.36%
YoY %	0.00%	0.00%	2.06%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.06%	102.06%	102.06%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.8459	0.7909	0.6604	0.6659	0.6455	0.6416	0.6268	22.09%
YoY %	6.95%	19.76%	-0.83%	3.16%	0.61%	2.36%	-	-
Horiz. %	134.96%	126.18%	105.36%	106.24%	102.98%	102.36%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	-
Price	4.06	5.35	5.25	3.52	2.88	2.90	2.95	-
P/RPS	1.03	1.35	1.38	0.94	0.75	0.77	0.78	20.34%
YoY %	-23.70%	-2.17%	46.81%	25.33%	-2.60%	-1.28%	-	-
Horiz. %	132.05%	173.08%	176.92%	120.51%	96.15%	98.72%	100.00%	-
P/EPS	13.98	21.61	23.71	15.57	11.44	9.59	7.55	50.73%
YoY %	-35.31%	-8.86%	52.28%	36.10%	19.29%	27.02%	-	-
Horiz. %	185.17%	286.23%	314.04%	206.23%	151.52%	127.02%	100.00%	-
EY	7.15	4.63	4.22	6.42	8.74	10.43	13.24	-33.66%
YoY %	54.43%	9.72%	-34.27%	-26.54%	-16.20%	-21.22%	-	-
Horiz. %	54.00%	34.97%	31.87%	48.49%	66.01%	78.78%	100.00%	-
DY	0.84	0.66	0.69	1.02	1.25	1.24	1.22	-22.00%
YoY %	27.27%	-4.35%	-32.35%	-18.40%	0.81%	1.64%	-	-
Horiz. %	68.85%	54.10%	56.56%	83.61%	102.46%	101.64%	100.00%	-
P/NAPS	1.39	1.89	2.18	1.43	1.19	1.22	1.27	6.19%
YoY %	-26.46%	-13.30%	52.45%	20.17%	-2.46%	-3.94%	-	-
Horiz. %	109.45%	148.82%	171.65%	112.60%	93.70%	96.06%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	27/11/02	07/08/02	20/05/02	27/02/02	09/11/01	03/08/01	22/05/01	-
Price	3.86	4.88	5.85	4.58	2.89	3.58	2.75	-
P/RPS	0.98	1.23	1.54	1.22	0.75	0.96	0.73	21.67%
YoY %	-20.33%	-20.13%	26.23%	62.67%	-21.88%	31.51%	-	-
Horiz. %	134.25%	168.49%	210.96%	167.12%	102.74%	131.51%	100.00%	-
P/EPS	13.30	19.71	26.42	20.26	11.48	11.84	7.04	52.76%
YoY %	-32.52%	-25.40%	30.40%	76.48%	-3.04%	68.18%	-	-
Horiz. %	188.92%	279.97%	375.28%	287.78%	163.07%	168.18%	100.00%	-
EY	7.52	5.07	3.79	4.93	8.71	8.45	14.20	-34.51%
YoY %	48.32%	33.77%	-23.12%	-43.40%	3.08%	-40.49%	-	-
Horiz. %	52.96%	35.70%	26.69%	34.72%	61.34%	59.51%	100.00%	-
DY	0.88	0.72	0.62	0.79	1.25	1.00	1.31	-23.27%
YoY %	22.22%	16.13%	-21.52%	-36.80%	25.00%	-23.66%	-	-
Horiz. %	67.18%	54.96%	47.33%	60.31%	95.42%	76.34%	100.00%	-
P/NAPS	1.32	1.72	2.43	1.85	1.19	1.50	1.18	7.75%
YoY %	-23.26%	-29.22%	31.35%	55.46%	-20.67%	27.12%	-	-
Horiz. %	111.86%	145.76%	205.93%	156.78%	100.85%	127.12%	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