[AMBANK] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -1.32%
YoY- -13.8%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,290,942 4,303,542 4,306,361 4,419,910 4,381,205 4,308,916 4,232,342 0.91%
PBT 569,599 471,158 352,312 351,624 299,942 307,569 398,110 26.83%
Tax -332,702 -294,209 -155,390 -131,081 -76,452 -55,692 -142,850 75.25%
NP 236,897 176,949 196,922 220,543 223,490 251,877 255,260 -4.83%
-
NP to SH 236,897 176,949 196,922 220,543 223,490 251,877 255,260 -4.83%
-
Tax Rate 58.41% 62.44% 44.11% 37.28% 25.49% 18.11% 35.88% -
Total Cost 4,054,045 4,126,593 4,109,439 4,199,367 4,157,715 4,057,039 3,977,082 1.28%
-
Net Worth 3,746,442 3,732,044 3,719,714 3,610,363 3,047,285 3,008,954 3,005,823 15.73%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 72,207 72,207 72,207 72,207 35,234 35,234 35,234 60.99%
Div Payout % 30.48% 40.81% 36.67% 32.74% 15.77% 13.99% 13.80% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 3,746,442 3,732,044 3,719,714 3,610,363 3,047,285 3,008,954 3,005,823 15.73%
NOSH 1,873,221 1,866,022 1,859,857 1,805,181 1,523,642 1,002,984 1,001,941 51.47%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.52% 4.11% 4.57% 4.99% 5.10% 5.85% 6.03% -
ROE 6.32% 4.74% 5.29% 6.11% 7.33% 8.37% 8.49% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 229.07 230.63 231.54 244.85 287.55 429.61 422.41 -33.37%
EPS 12.65 9.48 10.59 12.22 14.67 25.11 25.48 -37.16%
DPS 3.85 3.87 3.88 4.00 2.31 3.51 3.52 6.12%
NAPS 2.00 2.00 2.00 2.00 2.00 3.00 3.00 -23.59%
Adjusted Per Share Value based on latest NOSH - 1,805,181
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 129.78 130.16 130.25 133.68 132.51 130.32 128.01 0.91%
EPS 7.17 5.35 5.96 6.67 6.76 7.62 7.72 -4.78%
DPS 2.18 2.18 2.18 2.18 1.07 1.07 1.07 60.36%
NAPS 1.1331 1.1288 1.125 1.092 0.9217 0.9101 0.9091 15.73%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.26 3.30 3.30 4.04 3.10 4.48 3.82 -
P/RPS 1.42 1.43 1.43 1.65 1.08 1.04 0.90 35.34%
P/EPS 25.78 34.80 31.17 33.07 21.13 17.84 14.99 43.30%
EY 3.88 2.87 3.21 3.02 4.73 5.61 6.67 -30.20%
DY 1.18 1.17 1.18 0.99 0.75 0.78 0.92 17.96%
P/NAPS 1.63 1.65 1.65 2.02 1.55 1.49 1.27 18.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 30/08/04 31/05/04 27/02/04 21/11/03 15/08/03 -
Price 3.20 3.48 3.28 3.46 4.00 2.83 4.68 -
P/RPS 1.40 1.51 1.42 1.41 1.39 0.66 1.11 16.65%
P/EPS 25.30 36.70 30.98 28.32 27.27 11.27 18.37 23.66%
EY 3.95 2.72 3.23 3.53 3.67 8.87 5.44 -19.13%
DY 1.20 1.11 1.18 1.16 0.58 1.24 0.75 36.60%
P/NAPS 1.60 1.74 1.64 1.73 2.00 0.94 1.56 1.69%

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