[AMBANK] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
10-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 3.63%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,132,536 5,047,738 4,951,608 4,844,606 4,679,636 4,482,496 4,233,099 13.69%
PBT 683,167 728,079 715,337 633,908 628,986 560,239 492,567 24.34%
Tax -231,509 -225,216 -232,532 -231,503 -274,212 -285,198 -288,580 -13.65%
NP 451,658 502,863 482,805 402,405 354,774 275,041 203,987 69.79%
-
NP to SH 334,007 381,907 369,270 310,336 299,466 259,120 203,987 38.87%
-
Tax Rate 33.89% 30.93% 32.51% 36.52% 43.60% 50.91% 58.59% -
Total Cost 4,680,878 4,544,875 4,468,803 4,442,201 4,324,862 4,207,455 4,029,112 10.50%
-
Net Worth 4,259,320 4,263,472 4,257,280 4,967,016 4,299,140 4,282,023 3,916,110 5.75%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 106,432 106,432 106,432 78,322 78,322 78,322 78,322 22.66%
Div Payout % 31.87% 27.87% 28.82% 25.24% 26.15% 30.23% 38.40% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,259,320 4,263,472 4,257,280 4,967,016 4,299,140 4,282,023 3,916,110 5.75%
NOSH 2,129,660 2,131,736 2,128,640 2,131,766 2,128,287 2,130,360 1,958,055 5.75%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.80% 9.96% 9.75% 8.31% 7.58% 6.14% 4.82% -
ROE 7.84% 8.96% 8.67% 6.25% 6.97% 6.05% 5.21% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 241.00 236.79 232.62 227.26 219.88 210.41 216.19 7.50%
EPS 15.68 17.92 17.35 14.56 14.07 12.16 10.42 31.28%
DPS 5.00 5.00 5.00 3.67 3.68 3.68 4.00 16.02%
NAPS 2.00 2.00 2.00 2.33 2.02 2.01 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 2,131,766
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 154.87 152.31 149.41 146.18 141.20 135.25 127.73 13.69%
EPS 10.08 11.52 11.14 9.36 9.04 7.82 6.15 38.97%
DPS 3.21 3.21 3.21 2.36 2.36 2.36 2.36 22.73%
NAPS 1.2852 1.2864 1.2846 1.4987 1.2972 1.292 1.1816 5.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.48 2.52 2.83 2.37 2.58 2.51 2.81 -
P/RPS 1.03 1.06 1.22 1.04 1.17 1.19 1.30 -14.36%
P/EPS 15.81 14.07 16.31 16.28 18.34 20.64 26.97 -29.93%
EY 6.32 7.11 6.13 6.14 5.45 4.85 3.71 42.58%
DY 2.02 1.98 1.77 1.55 1.43 1.46 1.42 26.45%
P/NAPS 1.24 1.26 1.42 1.02 1.28 1.25 1.41 -8.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 11/08/06 31/05/06 10/02/06 18/11/05 10/08/05 16/05/05 -
Price 2.90 2.43 2.52 2.65 2.42 2.77 2.54 -
P/RPS 1.20 1.03 1.08 1.17 1.10 1.32 1.17 1.70%
P/EPS 18.49 13.56 14.53 18.20 17.20 22.77 24.38 -16.82%
EY 5.41 7.37 6.88 5.49 5.81 4.39 4.10 20.28%
DY 1.72 2.06 1.98 1.39 1.52 1.33 1.57 6.26%
P/NAPS 1.45 1.22 1.26 1.14 1.20 1.38 1.27 9.22%

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