[AMBANK] QoQ TTM Result on 31-Mar-2009 [#4]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

15-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Mar-2009 [#4]

Profit Trend

QoQ- -4.19%

YoY- 28.76%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	6,416,916	6,254,934	6,129,256	5,970,417	5,910,856	5,975,256	5,942,141	5.24%
YoY %	2.59%	2.05%	2.66%	1.01%	-1.08%	0.56%	-	-
Horiz. %	107.99%	105.26%	103.15%	100.48%	99.47%	100.56%	100.00%	-
PBT	1,341,208	1,309,409	1,297,482	1,217,636	1,252,896	1,233,623	1,133,199	11.85%
YoY %	2.43%	0.92%	6.56%	-2.81%	1.56%	8.86%	-	-
Horiz. %	118.36%	115.55%	114.50%	107.45%	110.56%	108.86%	100.00%	-
Tax	-364,008	-357,402	-357,883	-339,382	-336,731	-329,754	-349,186	2.80%
YoY %	-1.85%	0.13%	-5.45%	-0.79%	-2.12%	5.56%	-	-
Horiz. %	104.24%	102.35%	102.49%	97.19%	96.43%	94.44%	100.00%	-
NP	977,200	952,007	939,599	878,254	916,165	903,869	784,013	15.77%
YoY %	2.65%	1.32%	6.98%	-4.14%	1.36%	15.29%	-	-
Horiz. %	124.64%	121.43%	119.84%	112.02%	116.86%	115.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	946,686	926,175	916,147	860,824	898,499	848,384	690,378	23.35%
YoY %	2.21%	1.09%	6.43%	-4.19%	5.91%	22.89%	-	-
Horiz. %	137.13%	134.15%	132.70%	124.69%	130.15%	122.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.14%	27.29%	27.58%	27.87%	26.88%	26.73%	30.81%	-
YoY %	-0.55%	-1.05%	-1.04%	3.68%	0.56%	-13.24%	-	-
Horiz. %	88.09%	88.58%	89.52%	90.46%	87.24%	86.76%	100.00%	-
Total Cost	5,439,716	5,302,927	5,189,657	5,092,163	4,994,691	5,071,387	5,158,128	3.59%
YoY %	2.58%	2.18%	1.91%	1.95%	-1.51%	-1.68%	-	-
Horiz. %	105.46%	102.81%	100.61%	98.72%	96.83%	98.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,330,374	8,688,408	8,063,096	7,737,622	7,430,724	7,407,702	7,136,035	19.51%
YoY %	7.39%	7.76%	4.21%	4.13%	0.31%	3.81%	-	-
Horiz. %	130.75%	121.75%	112.99%	108.43%	104.13%	103.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	217,961	217,961	217,961	217,961	158,561	158,561	158,561	23.55%
YoY %	0.00%	0.00%	0.00%	37.46%	0.00%	0.00%	-	-
Horiz. %	137.46%	137.46%	137.46%	137.46%	100.00%	100.00%	100.00%	-
Div Payout %	23.02%	23.53%	23.79%	25.32%	17.65%	18.69%	22.97%	-
YoY %	-2.17%	-1.09%	-6.04%	43.46%	-5.56%	-18.63%	-	-
Horiz. %	100.22%	102.44%	103.57%	110.23%	76.84%	81.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	9,330,374	8,688,408	8,063,096	7,737,622	7,430,724	7,407,702	7,136,035	19.51%
YoY %	7.39%	7.76%	4.21%	4.13%	0.31%	3.81%	-	-
Horiz. %	130.75%	121.75%	112.99%	108.43%	104.13%	103.81%	100.00%	-
NOSH	3,009,798	2,886,514	2,724,019	2,724,515	2,721,877	2,723,420	2,723,677	6.86%
YoY %	4.27%	5.97%	-0.02%	0.10%	-0.06%	-0.01%	-	-
Horiz. %	110.50%	105.98%	100.01%	100.03%	99.93%	99.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	15.23%	15.22%	15.33%	14.71%	15.50%	15.13%	13.19%	-
YoY %	0.07%	-0.72%	4.21%	-5.10%	2.45%	14.71%	-	-
Horiz. %	115.47%	115.39%	116.22%	111.52%	117.51%	114.71%	100.00%	-
ROE	10.15%	10.66%	11.36%	11.13%	12.09%	11.45%	9.67%	-
YoY %	-4.78%	-6.16%	2.07%	-7.94%	5.59%	18.41%	-	-
Horiz. %	104.96%	110.24%	117.48%	115.10%	125.03%	118.41%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	213.20	216.70	225.01	219.14	217.16	219.40	218.17	-1.52%
YoY %	-1.62%	-3.69%	2.68%	0.91%	-1.02%	0.56%	-	-
Horiz. %	97.72%	99.33%	103.14%	100.44%	99.54%	100.56%	100.00%	-
EPS	31.45	32.09	33.63	31.60	33.01	31.15	25.35	15.41%
YoY %	-1.99%	-4.58%	6.42%	-4.27%	5.97%	22.88%	-	-
Horiz. %	124.06%	126.59%	132.66%	124.65%	130.22%	122.88%	100.00%	-
DPS	7.24	7.55	8.00	8.00	5.83	5.82	5.82	15.62%
YoY %	-4.11%	-5.63%	0.00%	37.22%	0.17%	0.00%	-	-
Horiz. %	124.40%	129.73%	137.46%	137.46%	100.17%	100.00%	100.00%	-
NAPS	3.10	3.01	2.96	2.84	2.73	2.72	2.62	11.83%
YoY %	2.99%	1.69%	4.23%	4.03%	0.37%	3.82%	-	-
Horiz. %	118.32%	114.89%	112.98%	108.40%	104.20%	103.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,724,515
RPS	194.08	189.18	185.38	180.58	178.78	180.72	179.72	5.24%
YoY %	2.59%	2.05%	2.66%	1.01%	-1.07%	0.56%	-	-
Horiz. %	107.99%	105.26%	103.15%	100.48%	99.48%	100.56%	100.00%	-
EPS	28.63	28.01	27.71	26.04	27.18	25.66	20.88	23.35%
YoY %	2.21%	1.08%	6.41%	-4.19%	5.92%	22.89%	-	-
Horiz. %	137.12%	134.15%	132.71%	124.71%	130.17%	122.89%	100.00%	-
DPS	6.59	6.59	6.59	6.59	4.80	4.80	4.80	23.45%
YoY %	0.00%	0.00%	0.00%	37.29%	0.00%	0.00%	-	-
Horiz. %	137.29%	137.29%	137.29%	137.29%	100.00%	100.00%	100.00%	-
NAPS	2.822	2.6278	2.4387	2.3403	2.2474	2.2405	2.1583	19.51%
YoY %	7.39%	7.75%	4.20%	4.13%	0.31%	3.81%	-	-
Horiz. %	130.75%	121.75%	112.99%	108.43%	104.13%	103.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	5.00	4.26	3.38	2.61	2.47	2.96	3.18	-
P/RPS	2.35	1.97	1.50	1.19	1.14	1.35	1.46	37.22%
YoY %	19.29%	31.33%	26.05%	4.39%	-15.56%	-7.53%	-	-
Horiz. %	160.96%	134.93%	102.74%	81.51%	78.08%	92.47%	100.00%	-
P/EPS	15.90	13.28	10.05	8.26	7.48	9.50	12.55	17.03%
YoY %	19.73%	32.14%	21.67%	10.43%	-21.26%	-24.30%	-	-
Horiz. %	126.69%	105.82%	80.08%	65.82%	59.60%	75.70%	100.00%	-
EY	6.29	7.53	9.95	12.11	13.36	10.52	7.97	-14.56%
YoY %	-16.47%	-24.32%	-17.84%	-9.36%	27.00%	31.99%	-	-
Horiz. %	78.92%	94.48%	124.84%	151.94%	167.63%	131.99%	100.00%	-
DY	1.45	1.77	2.37	3.07	2.36	1.97	1.83	-14.33%
YoY %	-18.08%	-25.32%	-22.80%	30.08%	19.80%	7.65%	-	-
Horiz. %	79.23%	96.72%	129.51%	167.76%	128.96%	107.65%	100.00%	-
P/NAPS	1.61	1.42	1.14	0.92	0.90	1.09	1.21	20.91%
YoY %	13.38%	24.56%	23.91%	2.22%	-17.43%	-9.92%	-	-
Horiz. %	133.06%	117.36%	94.21%	76.03%	74.38%	90.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	08/02/10	06/11/09	11/08/09	15/05/09	13/02/09	11/11/08	12/08/08	-
Price	4.61	4.75	4.27	3.18	2.43	2.25	3.22	-
P/RPS	2.16	2.19	1.90	1.45	1.12	1.03	1.48	28.57%
YoY %	-1.37%	15.26%	31.03%	29.46%	8.74%	-30.41%	-	-
Horiz. %	145.95%	147.97%	128.38%	97.97%	75.68%	69.59%	100.00%	-
P/EPS	14.66	14.80	12.70	10.06	7.36	7.22	12.70	10.01%
YoY %	-0.95%	16.54%	26.24%	36.68%	1.94%	-43.15%	-	-
Horiz. %	115.43%	116.54%	100.00%	79.21%	57.95%	56.85%	100.00%	-
EY	6.82	6.76	7.88	9.94	13.58	13.85	7.87	-9.08%
YoY %	0.89%	-14.21%	-20.72%	-26.80%	-1.95%	75.98%	-	-
Horiz. %	86.66%	85.90%	100.13%	126.30%	172.55%	175.98%	100.00%	-
DY	1.57	1.59	1.87	2.52	2.40	2.59	1.81	-9.02%
YoY %	-1.26%	-14.97%	-25.79%	5.00%	-7.34%	43.09%	-	-
Horiz. %	86.74%	87.85%	103.31%	139.23%	132.60%	143.09%	100.00%	-
P/NAPS	1.49	1.58	1.44	1.12	0.89	0.83	1.23	13.59%
YoY %	-5.70%	9.72%	28.57%	25.84%	7.23%	-32.52%	-	-
Horiz. %	121.14%	128.46%	117.07%	91.06%	72.36%	67.48%	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