[AMBANK] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -16.04%
YoY- -17.14%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 5,792,696 4,935,897 4,120,554 4,292,512 4,055,402 3,239,213 3,304,452 9.80%
PBT 815,914 806,482 618,028 312,905 456,142 455,141 780,841 0.73%
Tax -287,944 -261,094 -337,197 -60,592 -151,632 -274,624 -405,709 -5.55%
NP 527,970 545,388 280,830 252,313 304,510 180,517 375,132 5.85%
-
NP to SH 358,796 422,629 280,830 252,313 304,510 180,517 375,132 -0.73%
-
Tax Rate 35.29% 32.37% 54.56% 19.36% 33.24% 60.34% 51.96% -
Total Cost 5,264,725 4,390,509 3,839,724 4,040,198 3,750,892 3,058,696 2,929,320 10.25%
-
Net Worth 4,260,394 4,963,338 3,729,179 3,035,949 1,952,058 2,202,953 2,135,476 12.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 4,260,394 4,963,338 3,729,179 3,035,949 1,952,058 2,202,953 2,135,476 12.19%
NOSH 2,130,197 2,130,188 1,864,589 1,517,974 976,029 891,884 889,781 15.65%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.11% 11.05% 6.82% 5.88% 7.51% 5.57% 11.35% -
ROE 8.42% 8.52% 7.53% 8.31% 15.60% 8.19% 17.57% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 271.93 231.71 220.99 282.78 415.50 363.19 371.38 -5.05%
EPS 16.84 19.84 15.05 16.63 20.80 20.24 42.16 -14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.33 2.00 2.00 2.00 2.47 2.40 -2.99%
Adjusted Per Share Value based on latest NOSH - 1,523,642
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 174.78 148.93 124.33 129.52 122.37 97.74 99.71 9.80%
EPS 10.83 12.75 8.47 7.61 9.19 5.45 11.32 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2855 1.4976 1.1252 0.916 0.589 0.6647 0.6443 12.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.18 2.37 3.26 3.10 3.80 3.52 3.42 -
P/RPS 1.17 1.02 1.48 1.10 0.91 0.97 0.92 4.08%
P/EPS 18.88 11.95 21.64 18.65 12.18 17.39 8.11 15.11%
EY 5.30 8.37 4.62 5.36 8.21 5.75 12.33 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.02 1.63 1.55 1.90 1.43 1.43 1.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 10/02/06 25/02/05 27/02/04 21/02/03 27/02/02 12/02/01 -
Price 3.46 2.65 3.20 4.00 3.62 4.58 3.56 -
P/RPS 1.27 1.14 1.45 1.41 0.87 1.26 0.96 4.77%
P/EPS 20.54 13.36 21.25 24.06 11.60 22.63 8.44 15.97%
EY 4.87 7.49 4.71 4.16 8.62 4.42 11.84 -13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.14 1.60 2.00 1.81 1.85 1.48 2.63%

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