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

Stock

[AMBANK] AMMB HOLDINGS BHD

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

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	4,381,205	4,308,916	4,232,342	4,203,373	4,024,109	3,785,914	3,665,986	12.57%
YoY %	1.68%	1.81%	0.69%	4.45%	6.29%	3.27%	-	-
Horiz. %	119.51%	117.54%	115.45%	114.66%	109.77%	103.27%	100.00%	-
PBT	299,942	307,569	398,110	396,503	432,600	437,727	437,548	-22.20%
YoY %	-2.48%	-22.74%	0.41%	-8.34%	-1.17%	0.04%	-	-
Horiz. %	68.55%	70.29%	90.99%	90.62%	98.87%	100.04%	100.00%	-
Tax	-76,452	-55,692	-142,850	-140,661	-140,743	-159,651	-208,756	-48.71%
YoY %	-37.28%	61.01%	-1.56%	0.06%	11.84%	23.52%	-	-
Horiz. %	36.62%	26.68%	68.43%	67.38%	67.42%	76.48%	100.00%	-
NP	223,490	251,877	255,260	255,842	291,857	278,076	228,792	-1.54%
YoY %	-11.27%	-1.33%	-0.23%	-12.34%	4.96%	21.54%	-	-
Horiz. %	97.68%	110.09%	111.57%	111.82%	127.56%	121.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	223,490	251,877	255,260	255,842	291,857	278,076	228,792	-1.54%
YoY %	-11.27%	-1.33%	-0.23%	-12.34%	4.96%	21.54%	-	-
Horiz. %	97.68%	110.09%	111.57%	111.82%	127.56%	121.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.49%	18.11%	35.88%	35.48%	32.53%	36.47%	47.71%	-
YoY %	40.75%	-49.53%	1.13%	9.07%	-10.80%	-23.56%	-	-
Horiz. %	53.43%	37.96%	75.20%	74.37%	68.18%	76.44%	100.00%	-
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%
YoY %	2.48%	2.01%	0.75%	5.77%	6.40%	2.06%	-	-
Horiz. %	120.96%	118.03%	115.71%	114.85%	108.58%	102.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.27%	0.10%	2.37%	50.42%	-30.20%	6.95%	-	-
Horiz. %	116.53%	115.06%	114.94%	112.28%	74.65%	106.95%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	35,234	35,234	35,234	35,234	32,617	32,617	32,617	5.26%
YoY %	0.00%	0.00%	0.00%	8.02%	0.00%	0.00%	-	-
Horiz. %	108.02%	108.02%	108.02%	108.02%	100.00%	100.00%	100.00%	-
Div Payout %	15.77%	13.99%	13.80%	13.77%	11.18%	11.73%	14.26%	-
YoY %	12.72%	1.38%	0.22%	23.17%	-4.69%	-17.74%	-	-
Horiz. %	110.59%	98.11%	96.77%	96.56%	78.40%	82.26%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
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%
YoY %	1.27%	0.10%	2.37%	50.42%	-30.20%	6.95%	-	-
Horiz. %	116.53%	115.06%	114.94%	112.28%	74.65%	106.95%	100.00%	-
NOSH	1,523,642	1,002,984	1,001,941	978,733	976,022	957,795	924,058	39.44%
YoY %	51.91%	0.10%	2.37%	0.28%	1.90%	3.65%	-	-
Horiz. %	164.89%	108.54%	108.43%	105.92%	105.62%	103.65%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	5.10%	5.85%	6.03%	6.09%	7.25%	7.35%	6.24%	-
YoY %	-12.82%	-2.99%	-0.99%	-16.00%	-1.36%	17.79%	-	-
Horiz. %	81.73%	93.75%	96.63%	97.60%	116.19%	117.79%	100.00%	-
ROE	7.33%	8.37%	8.49%	8.71%	14.95%	9.94%	8.75%	-
YoY %	-12.43%	-1.41%	-2.53%	-41.74%	50.40%	13.60%	-	-
Horiz. %	83.77%	95.66%	97.03%	99.54%	170.86%	113.60%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	287.55	429.61	422.41	429.47	412.30	395.27	396.73	-19.26%
YoY %	-33.07%	1.70%	-1.64%	4.16%	4.31%	-0.37%	-	-
Horiz. %	72.48%	108.29%	106.47%	108.25%	103.92%	99.63%	100.00%	-
EPS	14.67	25.11	25.48	26.14	29.90	29.03	24.76	-29.38%
YoY %	-41.58%	-1.45%	-2.52%	-12.58%	3.00%	17.25%	-	-
Horiz. %	59.25%	101.41%	102.91%	105.57%	120.76%	117.25%	100.00%	-
DPS	2.31	3.51	3.52	3.60	3.34	3.41	3.53	-24.56%
YoY %	-34.19%	-0.28%	-2.22%	7.78%	-2.05%	-3.40%	-	-
Horiz. %	65.44%	99.43%	99.72%	101.98%	94.62%	96.60%	100.00%	-
NAPS	2.00	3.00	3.00	3.00	2.00	2.92	2.83	-20.60%
YoY %	-33.33%	0.00%	0.00%	50.00%	-31.51%	3.18%	-	-
Horiz. %	70.67%	106.01%	106.01%	106.01%	70.67%	103.18%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 978,733
RPS	132.20	130.01	127.70	126.83	121.42	114.23	110.62	12.57%
YoY %	1.68%	1.81%	0.69%	4.46%	6.29%	3.26%	-	-
Horiz. %	119.51%	117.53%	115.44%	114.65%	109.76%	103.26%	100.00%	-
EPS	6.74	7.60	7.70	7.72	8.81	8.39	6.90	-1.54%
YoY %	-11.32%	-1.30%	-0.26%	-12.37%	5.01%	21.59%	-	-
Horiz. %	97.68%	110.14%	111.59%	111.88%	127.68%	121.59%	100.00%	-
DPS	1.06	1.06	1.06	1.06	0.98	0.98	0.98	5.35%
YoY %	0.00%	0.00%	0.00%	8.16%	0.00%	0.00%	-	-
Horiz. %	108.16%	108.16%	108.16%	108.16%	100.00%	100.00%	100.00%	-
NAPS	0.9195	0.9079	0.907	0.8859	0.589	0.8439	0.7891	10.70%
YoY %	1.28%	0.10%	2.38%	50.41%	-30.21%	6.94%	-	-
Horiz. %	116.53%	115.06%	114.94%	112.27%	74.64%	106.94%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	3.85%	15.56%	20.00%	-18.48%	-10.68%	-23.70%	-	-
Horiz. %	80.00%	77.04%	66.67%	55.56%	68.15%	76.30%	100.00%	-
P/EPS	21.13	17.84	14.99	12.39	12.71	13.98	21.61	-1.48%
YoY %	18.44%	19.01%	20.98%	-2.52%	-9.08%	-35.31%	-	-
Horiz. %	97.78%	82.55%	69.37%	57.33%	58.82%	64.69%	100.00%	-
EY	4.73	5.61	6.67	8.07	7.87	7.15	4.63	1.43%
YoY %	-15.69%	-15.89%	-17.35%	2.54%	10.07%	54.43%	-	-
Horiz. %	102.16%	121.17%	144.06%	174.30%	169.98%	154.43%	100.00%	-
DY	0.75	0.78	0.92	1.11	0.88	0.84	0.66	8.87%
YoY %	-3.85%	-15.22%	-17.12%	26.14%	4.76%	27.27%	-	-
Horiz. %	113.64%	118.18%	139.39%	168.18%	133.33%	127.27%	100.00%	-
P/NAPS	1.55	1.49	1.27	1.08	1.90	1.39	1.89	-12.35%
YoY %	4.03%	17.32%	17.59%	-43.16%	36.69%	-26.46%	-	-
Horiz. %	82.01%	78.84%	67.20%	57.14%	100.53%	73.54%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	110.61%	-40.54%	38.75%	-9.09%	-10.20%	-20.33%	-	-
Horiz. %	113.01%	53.66%	90.24%	65.04%	71.54%	79.67%	100.00%	-
P/EPS	27.27	11.27	18.37	13.08	12.11	13.30	19.71	24.09%
YoY %	141.97%	-38.65%	40.44%	8.01%	-8.95%	-32.52%	-	-
Horiz. %	138.36%	57.18%	93.20%	66.36%	61.44%	67.48%	100.00%	-
EY	3.67	8.87	5.44	7.64	8.26	7.52	5.07	-19.33%
YoY %	-58.62%	63.05%	-28.80%	-7.51%	9.84%	48.32%	-	-
Horiz. %	72.39%	174.95%	107.30%	150.69%	162.92%	148.32%	100.00%	-
DY	0.58	1.24	0.75	1.05	0.92	0.88	0.72	-13.38%
YoY %	-53.23%	65.33%	-28.57%	14.13%	4.55%	22.22%	-	-
Horiz. %	80.56%	172.22%	104.17%	145.83%	127.78%	122.22%	100.00%	-
P/NAPS	2.00	0.94	1.56	1.14	1.81	1.32	1.72	10.54%
YoY %	112.77%	-39.74%	36.84%	-37.02%	37.12%	-23.26%	-	-
Horiz. %	116.28%	54.65%	90.70%	66.28%	105.23%	76.74%	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