[AMBANK] QoQ TTM Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -12.34%
YoY- 27.52%
Quarter Report
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,381,205 4,308,916 4,232,342 4,203,373 4,024,109 3,785,914 3,665,986 12.57%
PBT 299,942 307,569 398,110 396,503 432,600 437,727 437,548 -22.20%
Tax -76,452 -55,692 -142,850 -140,661 -140,743 -159,651 -208,756 -48.71%
NP 223,490 251,877 255,260 255,842 291,857 278,076 228,792 -1.54%
-
NP to SH 223,490 251,877 255,260 255,842 291,857 278,076 228,792 -1.54%
-
Tax Rate 25.49% 18.11% 35.88% 35.48% 32.53% 36.47% 47.71% -
Total Cost 4,157,715 4,057,039 3,977,082 3,947,531 3,732,252 3,507,838 3,437,194 13.48%
-
Net Worth 3,047,285 3,008,954 3,005,823 2,936,199 1,952,045 2,796,762 2,615,085 10.70%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 35,234 35,234 35,234 35,234 32,617 32,617 32,617 5.26%
Div Payout % 15.77% 13.99% 13.80% 13.77% 11.18% 11.73% 14.26% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 3,047,285 3,008,954 3,005,823 2,936,199 1,952,045 2,796,762 2,615,085 10.70%
NOSH 1,523,642 1,002,984 1,001,941 978,733 976,022 957,795 924,058 39.44%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.10% 5.85% 6.03% 6.09% 7.25% 7.35% 6.24% -
ROE 7.33% 8.37% 8.49% 8.71% 14.95% 9.94% 8.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 287.55 429.61 422.41 429.47 412.30 395.27 396.73 -19.26%
EPS 14.67 25.11 25.48 26.14 29.90 29.03 24.76 -29.38%
DPS 2.31 3.51 3.52 3.60 3.34 3.41 3.53 -24.56%
NAPS 2.00 3.00 3.00 3.00 2.00 2.92 2.83 -20.60%
Adjusted Per Share Value based on latest NOSH - 978,733
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 132.51 130.32 128.01 127.13 121.71 114.51 110.88 12.57%
EPS 6.76 7.62 7.72 7.74 8.83 8.41 6.92 -1.54%
DPS 1.07 1.07 1.07 1.07 0.99 0.99 0.99 5.30%
NAPS 0.9217 0.9101 0.9091 0.8881 0.5904 0.8459 0.7909 10.71%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.10 4.48 3.82 3.24 3.80 4.06 5.35 -
P/RPS 1.08 1.04 0.90 0.75 0.92 1.03 1.35 -13.78%
P/EPS 21.13 17.84 14.99 12.39 12.71 13.98 21.61 -1.48%
EY 4.73 5.61 6.67 8.07 7.87 7.15 4.63 1.43%
DY 0.75 0.78 0.92 1.11 0.88 0.84 0.66 8.87%
P/NAPS 1.55 1.49 1.27 1.08 1.90 1.39 1.89 -12.35%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 15/08/03 30/05/03 21/02/03 27/11/02 07/08/02 -
Price 4.00 2.83 4.68 3.42 3.62 3.86 4.88 -
P/RPS 1.39 0.66 1.11 0.80 0.88 0.98 1.23 8.47%
P/EPS 27.27 11.27 18.37 13.08 12.11 13.30 19.71 24.09%
EY 3.67 8.87 5.44 7.64 8.26 7.52 5.07 -19.33%
DY 0.58 1.24 0.75 1.05 0.92 0.88 0.72 -13.38%
P/NAPS 2.00 0.94 1.56 1.14 1.81 1.32 1.72 10.54%

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