[AMBANK] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

15-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

30-Jun-2003 [#1]

Profit Trend

QoQ- 14.01%

YoY- -0.77%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	5,289,192	4,904,672	3,907,084	4,361,280	4,245,404	3,378,120	3,415,856	7.55%
YoY %	7.84%	25.53%	-10.41%	2.73%	25.67%	-1.10%	-	-
Horiz. %	154.84%	143.59%	114.38%	127.68%	124.29%	98.90%	100.00%	-
PBT	820,468	769,500	498,812	496,060	489,632	466,836	928,012	-2.03%
YoY %	6.62%	54.27%	0.55%	1.31%	4.88%	-49.70%	-	-
Horiz. %	88.41%	82.92%	53.75%	53.45%	52.76%	50.30%	100.00%	-
Tax	-250,480	-279,744	-293,272	-196,036	-187,280	-277,152	-426,916	-8.49%
YoY %	10.46%	4.61%	-49.60%	-4.68%	32.43%	35.08%	-	-
Horiz. %	58.67%	65.53%	68.70%	45.92%	43.87%	64.92%	100.00%	-
NP	569,988	489,756	205,540	300,024	302,352	189,684	501,096	2.16%
YoY %	16.38%	138.28%	-31.49%	-0.77%	59.40%	-62.15%	-	-
Horiz. %	113.75%	97.74%	41.02%	59.87%	60.34%	37.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	476,620	426,072	205,540	300,024	302,352	189,684	501,096	-0.83%
YoY %	11.86%	107.29%	-31.49%	-0.77%	59.40%	-62.15%	-	-
Horiz. %	95.12%	85.03%	41.02%	59.87%	60.34%	37.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.53%	36.35%	58.79%	39.52%	38.25%	59.37%	46.00%	-
YoY %	-16.01%	-38.17%	48.76%	3.32%	-35.57%	29.07%	-	-
Horiz. %	66.37%	79.02%	127.80%	85.91%	83.15%	129.07%	100.00%	-
Total Cost	4,719,204	4,414,916	3,701,544	4,061,256	3,943,052	3,188,436	2,914,760	8.35%
YoY %	6.89%	19.27%	-8.86%	3.00%	23.67%	9.39%	-	-
Horiz. %	161.91%	151.47%	126.99%	139.33%	135.28%	109.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,263,472	4,282,023	3,719,714	3,005,823	2,615,085	2,121,465	1,973,342	13.69%
YoY %	-0.43%	15.12%	23.75%	14.94%	23.27%	7.51%	-	-
Horiz. %	216.05%	216.99%	188.50%	152.32%	132.52%	107.51%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	4,263,472	4,282,023	3,719,714	3,005,823	2,615,085	2,121,465	1,973,342	13.69%
YoY %	-0.43%	15.12%	23.75%	14.94%	23.27%	7.51%	-	-
Horiz. %	216.05%	216.99%	188.50%	152.32%	132.52%	107.51%	100.00%	-
NOSH	2,131,736	2,130,360	1,859,857	1,001,941	924,058	891,372	443,447	29.89%
YoY %	0.06%	14.54%	85.63%	8.43%	3.67%	101.01%	-	-
Horiz. %	480.72%	480.41%	419.41%	225.94%	208.38%	201.01%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	10.78%	9.99%	5.26%	6.88%	7.12%	5.62%	14.67%	-
YoY %	7.91%	89.92%	-23.55%	-3.37%	26.69%	-61.69%	-	-
Horiz. %	73.48%	68.10%	35.86%	46.90%	48.53%	38.31%	100.00%	-
ROE	11.18%	9.95%	5.53%	9.98%	11.56%	8.94%	25.39%	-
YoY %	12.36%	79.93%	-44.59%	-13.67%	29.31%	-64.79%	-	-
Horiz. %	44.03%	39.19%	21.78%	39.31%	45.53%	35.21%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	248.12	230.23	210.07	435.28	459.43	378.98	770.30	-17.19%
YoY %	7.77%	9.60%	-51.74%	-5.26%	21.23%	-50.80%	-	-
Horiz. %	32.21%	29.89%	27.27%	56.51%	59.64%	49.20%	100.00%	-
EPS	22.36	20.00	11.04	19.96	32.72	21.28	113.00	-23.65%
YoY %	11.80%	81.16%	-44.69%	-39.00%	53.76%	-81.17%	-	-
Horiz. %	19.79%	17.70%	9.77%	17.66%	28.96%	18.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.00	2.01	2.00	3.00	2.83	2.38	4.45	-12.47%
YoY %	-0.50%	0.50%	-33.33%	6.01%	18.91%	-46.52%	-	-
Horiz. %	44.94%	45.17%	44.94%	67.42%	63.60%	53.48%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,001,941
RPS	159.97	148.34	118.17	131.91	128.40	102.17	103.31	7.55%
YoY %	7.84%	25.53%	-10.42%	2.73%	25.67%	-1.10%	-	-
Horiz. %	154.84%	143.59%	114.38%	127.68%	124.29%	98.90%	100.00%	-
EPS	14.42	12.89	6.22	9.07	9.14	5.74	15.16	-0.83%
YoY %	11.87%	107.23%	-31.42%	-0.77%	59.23%	-62.14%	-	-
Horiz. %	95.12%	85.03%	41.03%	59.83%	60.29%	37.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2895	1.2951	1.125	0.9091	0.7909	0.6416	0.5968	13.69%
YoY %	-0.43%	15.12%	23.75%	14.94%	23.27%	7.51%	-	-
Horiz. %	216.07%	217.01%	188.51%	152.33%	132.52%	107.51%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.52	2.51	3.30	3.82	5.35	2.90	12.70	-
P/RPS	1.02	1.09	1.57	0.88	1.16	0.77	1.65	-7.69%
YoY %	-6.42%	-30.57%	78.41%	-24.14%	50.65%	-53.33%	-	-
Horiz. %	61.82%	66.06%	95.15%	53.33%	70.30%	46.67%	100.00%	-
P/EPS	11.27	12.55	29.86	12.76	16.35	13.63	11.24	0.04%
YoY %	-10.20%	-57.97%	134.01%	-21.96%	19.96%	21.26%	-	-
Horiz. %	100.27%	111.65%	265.66%	113.52%	145.46%	121.26%	100.00%	-
EY	8.87	7.97	3.35	7.84	6.12	7.34	8.90	-0.05%
YoY %	11.29%	137.91%	-57.27%	28.10%	-16.62%	-17.53%	-	-
Horiz. %	99.66%	89.55%	37.64%	88.09%	68.76%	82.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.26	1.25	1.65	1.27	1.89	1.22	2.85	-12.71%
YoY %	0.80%	-24.24%	29.92%	-32.80%	54.92%	-57.19%	-	-
Horiz. %	44.21%	43.86%	57.89%	44.56%	66.32%	42.81%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	11/08/06	10/08/05	30/08/04	15/08/03	07/08/02	03/08/01	23/08/00	-
Price	2.43	2.77	3.28	4.68	4.88	3.58	13.50	-
P/RPS	0.98	1.20	1.56	1.08	1.06	0.94	1.75	-9.20%
YoY %	-18.33%	-23.08%	44.44%	1.89%	12.77%	-46.29%	-	-
Horiz. %	56.00%	68.57%	89.14%	61.71%	60.57%	53.71%	100.00%	-
P/EPS	10.87	13.85	29.68	15.63	14.91	16.82	11.95	-1.56%
YoY %	-21.52%	-53.34%	89.89%	4.83%	-11.36%	40.75%	-	-
Horiz. %	90.96%	115.90%	248.37%	130.79%	124.77%	140.75%	100.00%	-
EY	9.20	7.22	3.37	6.40	6.70	5.94	8.37	1.58%
YoY %	27.42%	114.24%	-47.34%	-4.48%	12.79%	-29.03%	-	-
Horiz. %	109.92%	86.26%	40.26%	76.46%	80.05%	70.97%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.22	1.38	1.64	1.56	1.72	1.50	3.03	-14.06%
YoY %	-11.59%	-15.85%	5.13%	-9.30%	14.67%	-50.50%	-	-
Horiz. %	40.26%	45.54%	54.13%	51.49%	56.77%	49.50%	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