[AMBANK] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

14-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Sep-2006 [#2]

Profit Trend

QoQ- -27.86%

YoY- -17.02%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	6,311,014	5,741,980	5,776,832	5,269,742	4,907,886	4,014,812	4,247,548	6.81%
YoY %	9.91%	-0.60%	9.62%	7.37%	22.24%	-5.48%	-	-
Horiz. %	148.58%	135.18%	136.00%	124.07%	115.55%	94.52%	100.00%	-
PBT	1,382,222	1,198,676	1,120,304	729,814	794,154	521,316	260,514	32.03%
YoY %	15.31%	7.00%	53.51%	-8.10%	52.34%	100.11%	-	-
Horiz. %	530.57%	460.12%	430.04%	280.14%	304.84%	200.11%	100.00%	-
Tax	-356,262	-320,222	-427,950	-267,120	-269,166	-297,902	40,020	-
YoY %	-11.25%	25.17%	-60.21%	0.76%	9.65%	-844.38%	-	-
Horiz. %	-890.21%	-800.15%	-1,069.34%	-667.47%	-672.58%	-744.38%	100.00%	-
NP	1,025,960	878,454	692,354	462,694	524,988	223,414	300,534	22.68%
YoY %	16.79%	26.88%	49.64%	-11.87%	134.98%	-25.66%	-	-
Horiz. %	341.38%	292.30%	230.37%	153.96%	174.69%	74.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	996,790	866,086	506,402	343,846	414,372	223,414	300,534	22.09%
YoY %	15.09%	71.03%	47.28%	-17.02%	85.47%	-25.66%	-	-
Horiz. %	331.67%	288.18%	168.50%	114.41%	137.88%	74.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.77%	26.71%	38.20%	36.60%	33.89%	57.14%	-15.36%	-
YoY %	-3.52%	-30.08%	4.37%	8.00%	-40.69%	472.01%	-	-
Horiz. %	-167.77%	-173.89%	-248.70%	-238.28%	-220.64%	-372.01%	100.00%	-
Total Cost	5,285,054	4,863,526	5,084,478	4,807,048	4,382,898	3,791,398	3,947,014	4.98%
YoY %	8.67%	-4.35%	5.77%	9.68%	15.60%	-3.94%	-	-
Horiz. %	133.90%	123.22%	128.82%	121.79%	111.04%	96.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,442,143	7,408,031	5,744,328	4,261,460	4,305,717	3,727,054	3,009,371	18.73%
YoY %	13.96%	28.96%	34.80%	-1.03%	15.53%	23.85%	-	-
Horiz. %	280.53%	246.17%	190.88%	141.61%	143.08%	123.85%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	8,442,143	7,408,031	5,744,328	4,261,460	4,305,717	3,727,054	3,009,371	18.73%
YoY %	13.96%	28.96%	34.80%	-1.03%	15.53%	23.85%	-	-
Horiz. %	280.53%	246.17%	190.88%	141.61%	143.08%	123.85%	100.00%	-
NOSH	2,804,698	2,723,540	2,252,677	2,130,730	2,131,543	1,863,527	1,003,123	18.67%
YoY %	2.98%	20.90%	5.72%	-0.04%	14.38%	85.77%	-	-
Horiz. %	279.60%	271.51%	224.57%	212.41%	212.49%	185.77%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	16.26%	15.30%	11.99%	8.78%	10.70%	5.56%	7.08%	-
YoY %	6.27%	27.61%	36.56%	-17.94%	92.45%	-21.47%	-	-
Horiz. %	229.66%	216.10%	169.35%	124.01%	151.13%	78.53%	100.00%	-
ROE	11.81%	11.69%	8.82%	8.07%	9.62%	5.99%	9.99%	-
YoY %	1.03%	32.54%	9.29%	-16.11%	60.60%	-40.04%	-	-
Horiz. %	118.22%	117.02%	88.29%	80.78%	96.30%	59.96%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	225.02	210.83	256.44	247.32	230.25	215.44	423.43	-9.99%
YoY %	6.73%	-17.79%	3.69%	7.41%	6.87%	-49.12%	-	-
Horiz. %	53.14%	49.79%	60.56%	58.41%	54.38%	50.88%	100.00%	-
EPS	35.54	31.80	22.48	16.14	19.44	12.00	19.98	10.06%
YoY %	11.76%	41.46%	39.28%	-16.98%	62.00%	-39.94%	-	-
Horiz. %	177.88%	159.16%	112.51%	80.78%	97.30%	60.06%	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	3.01	2.72	2.55	2.00	2.02	2.00	3.00	0.05%
YoY %	10.66%	6.67%	27.50%	-0.99%	1.00%	-33.33%	-	-
Horiz. %	100.33%	90.67%	85.00%	66.67%	67.33%	66.67%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,129,660
RPS	190.42	173.25	174.31	159.01	148.09	121.14	128.16	6.81%
YoY %	9.91%	-0.61%	9.62%	7.37%	22.25%	-5.48%	-	-
Horiz. %	148.58%	135.18%	136.01%	124.07%	115.55%	94.52%	100.00%	-
EPS	30.08	26.13	15.28	10.37	12.50	6.74	9.07	22.09%
YoY %	15.12%	71.01%	47.35%	-17.04%	85.46%	-25.69%	-	-
Horiz. %	331.64%	288.09%	168.47%	114.33%	137.82%	74.31%	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	2.5473	2.2352	1.7333	1.2858	1.2992	1.1246	0.908	18.74%
YoY %	13.96%	28.96%	34.80%	-1.03%	15.53%	23.85%	-	-
Horiz. %	280.54%	246.17%	190.89%	141.61%	143.08%	123.85%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	4.26	2.96	4.34	2.48	2.58	3.30	4.48	-
P/RPS	1.89	1.40	1.69	1.00	1.12	1.53	1.06	10.10%
YoY %	35.00%	-17.16%	69.00%	-10.71%	-26.80%	44.34%	-	-
Horiz. %	178.30%	132.08%	159.43%	94.34%	105.66%	144.34%	100.00%	-
P/EPS	11.99	9.31	19.31	15.37	13.27	27.53	14.95	-3.60%
YoY %	28.79%	-51.79%	25.63%	15.83%	-51.80%	84.15%	-	-
Horiz. %	80.20%	62.27%	129.16%	102.81%	88.76%	184.15%	100.00%	-
EY	8.34	10.74	5.18	6.51	7.53	3.63	6.69	3.73%
YoY %	-22.35%	107.34%	-20.43%	-13.55%	107.44%	-45.74%	-	-
Horiz. %	124.66%	160.54%	77.43%	97.31%	112.56%	54.26%	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	1.42	1.09	1.70	1.24	1.28	1.65	1.49	-0.79%
YoY %	30.28%	-35.88%	37.10%	-3.12%	-22.42%	10.74%	-	-
Horiz. %	95.30%	73.15%	114.09%	83.22%	85.91%	110.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	06/11/09	11/11/08	14/11/07	14/11/06	18/11/05	29/11/04	21/11/03	-
Price	4.75	2.25	4.14	2.90	2.42	3.48	2.83	-
P/RPS	2.11	1.07	1.61	1.17	1.05	1.62	0.67	21.04%
YoY %	97.20%	-33.54%	37.61%	11.43%	-35.19%	141.79%	-	-
Horiz. %	314.93%	159.70%	240.30%	174.63%	156.72%	241.79%	100.00%	-
P/EPS	13.37	7.08	18.42	17.97	12.45	29.03	9.45	5.94%
YoY %	88.84%	-61.56%	2.50%	44.34%	-57.11%	207.20%	-	-
Horiz. %	141.48%	74.92%	194.92%	190.16%	131.75%	307.20%	100.00%	-
EY	7.48	14.13	5.43	5.56	8.03	3.45	10.59	-5.62%
YoY %	-47.06%	160.22%	-2.34%	-30.76%	132.75%	-67.42%	-	-
Horiz. %	70.63%	133.43%	51.27%	52.50%	75.83%	32.58%	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	1.58	0.83	1.62	1.45	1.20	1.74	0.94	9.03%
YoY %	90.36%	-48.77%	11.72%	20.83%	-31.03%	85.11%	-	-
Horiz. %	168.09%	88.30%	172.34%	154.26%	127.66%	185.11%	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