[AMBANK] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 33.88%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 4,679,636 4,482,496 4,233,099 4,290,942 4,303,542 4,306,361 4,419,910 3.87%
PBT 628,986 560,239 492,567 569,599 471,158 352,312 351,624 47.30%
Tax -274,212 -285,198 -288,580 -332,702 -294,209 -155,390 -131,081 63.49%
NP 354,774 275,041 203,987 236,897 176,949 196,922 220,543 37.25%
-
NP to SH 299,466 259,120 203,987 236,897 176,949 196,922 220,543 22.59%
-
Tax Rate 43.60% 50.91% 58.59% 58.41% 62.44% 44.11% 37.28% -
Total Cost 4,324,862 4,207,455 4,029,112 4,054,045 4,126,593 4,109,439 4,199,367 1.98%
-
Net Worth 4,299,140 4,282,023 3,916,110 3,746,442 3,732,044 3,719,714 3,610,363 12.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 78,322 78,322 78,322 72,207 72,207 72,207 72,207 5.56%
Div Payout % 26.15% 30.23% 38.40% 30.48% 40.81% 36.67% 32.74% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 4,299,140 4,282,023 3,916,110 3,746,442 3,732,044 3,719,714 3,610,363 12.33%
NOSH 2,128,287 2,130,360 1,958,055 1,873,221 1,866,022 1,859,857 1,805,181 11.59%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.58% 6.14% 4.82% 5.52% 4.11% 4.57% 4.99% -
ROE 6.97% 6.05% 5.21% 6.32% 4.74% 5.29% 6.11% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 219.88 210.41 216.19 229.07 230.63 231.54 244.85 -6.91%
EPS 14.07 12.16 10.42 12.65 9.48 10.59 12.22 9.84%
DPS 3.68 3.68 4.00 3.85 3.87 3.88 4.00 -5.40%
NAPS 2.02 2.01 2.00 2.00 2.00 2.00 2.00 0.66%
Adjusted Per Share Value based on latest NOSH - 1,873,221
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 141.54 135.57 128.03 129.78 130.16 130.25 133.68 3.87%
EPS 9.06 7.84 6.17 7.17 5.35 5.96 6.67 22.62%
DPS 2.37 2.37 2.37 2.18 2.18 2.18 2.18 5.72%
NAPS 1.3003 1.2951 1.1844 1.1331 1.1288 1.125 1.092 12.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.58 2.51 2.81 3.26 3.30 3.30 4.04 -
P/RPS 1.17 1.19 1.30 1.42 1.43 1.43 1.65 -20.46%
P/EPS 18.34 20.64 26.97 25.78 34.80 31.17 33.07 -32.47%
EY 5.45 4.85 3.71 3.88 2.87 3.21 3.02 48.17%
DY 1.43 1.46 1.42 1.18 1.17 1.18 0.99 27.75%
P/NAPS 1.28 1.25 1.41 1.63 1.65 1.65 2.02 -26.20%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 10/08/05 16/05/05 25/02/05 29/11/04 30/08/04 31/05/04 -
Price 2.42 2.77 2.54 3.20 3.48 3.28 3.46 -
P/RPS 1.10 1.32 1.17 1.40 1.51 1.42 1.41 -15.24%
P/EPS 17.20 22.77 24.38 25.30 36.70 30.98 28.32 -28.26%
EY 5.81 4.39 4.10 3.95 2.72 3.23 3.53 39.35%
DY 1.52 1.33 1.57 1.20 1.11 1.18 1.16 19.72%
P/NAPS 1.20 1.38 1.27 1.60 1.74 1.64 1.73 -21.62%

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