[AMBANK] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -3.5%
YoY- 15.09%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,036,214 7,653,254 6,955,700 6,311,014 5,741,980 5,776,832 5,269,742 7.27%
PBT 2,300,766 2,139,018 1,962,850 1,382,222 1,198,676 1,120,304 729,814 21.06%
Tax -607,858 -522,374 -510,192 -356,262 -320,222 -427,950 -267,120 14.67%
NP 1,692,908 1,616,644 1,452,658 1,025,960 878,454 692,354 462,694 24.10%
-
NP to SH 1,646,638 1,578,158 1,402,310 996,790 866,086 506,402 343,846 29.79%
-
Tax Rate 26.42% 24.42% 25.99% 25.77% 26.71% 38.20% 36.60% -
Total Cost 6,343,306 6,036,610 5,503,042 5,285,054 4,863,526 5,084,478 4,807,048 4.72%
-
Net Worth 8,991,010 10,560,025 9,797,536 8,442,143 7,408,031 5,744,328 4,261,460 13.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 419,580 394,879 360,645 - - - - -
Div Payout % 25.48% 25.02% 25.72% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 8,991,010 10,560,025 9,797,536 8,442,143 7,408,031 5,744,328 4,261,460 13.23%
NOSH 2,997,003 2,991,508 3,005,379 2,804,698 2,723,540 2,252,677 2,130,730 5.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.07% 21.12% 20.88% 16.26% 15.30% 11.99% 8.78% -
ROE 18.31% 14.94% 14.31% 11.81% 11.69% 8.82% 8.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 268.14 255.83 231.44 225.02 210.83 256.44 247.32 1.35%
EPS 54.94 52.74 46.66 35.54 31.80 22.48 16.14 22.62%
DPS 14.00 13.20 12.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.53 3.26 3.01 2.72 2.55 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 2,886,514
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 242.48 230.92 209.88 190.42 173.25 174.31 159.01 7.27%
EPS 49.68 47.62 42.31 30.08 26.13 15.28 10.37 29.80%
DPS 12.66 11.91 10.88 0.00 0.00 0.00 0.00 -
NAPS 2.7129 3.1863 2.9562 2.5473 2.2352 1.7333 1.2858 13.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.36 5.79 5.93 4.26 2.96 4.34 2.48 -
P/RPS 2.37 2.26 2.56 1.89 1.40 1.69 1.00 15.45%
P/EPS 11.58 10.98 12.71 11.99 9.31 19.31 15.37 -4.60%
EY 8.64 9.11 7.87 8.34 10.74 5.18 6.51 4.82%
DY 2.20 2.28 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.64 1.82 1.42 1.09 1.70 1.24 9.34%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 16/11/11 12/11/10 06/11/09 11/11/08 14/11/07 14/11/06 -
Price 6.38 5.65 6.19 4.75 2.25 4.14 2.90 -
P/RPS 2.38 2.21 2.67 2.11 1.07 1.61 1.17 12.55%
P/EPS 11.61 10.71 13.27 13.37 7.08 18.42 17.97 -7.01%
EY 8.61 9.34 7.54 7.48 14.13 5.43 5.56 7.55%
DY 2.19 2.34 1.94 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.60 1.90 1.58 0.83 1.62 1.45 6.61%

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