[AMBANK] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

31-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

31-Mar-2006 [#4]

Profit Trend

QoQ- -5.38%

YoY- 96.03%

Quarter Report

AHB.pdf

Latest QR

Upcoming QR

AMBANK's Result

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annualized Quarter Result
Revenue	6,310,657	5,992,682	5,497,289	4,817,268	4,485,304	4,421,794	4,203,374	7.00%
YoY %	5.31%	9.01%	14.12%	7.40%	1.44%	5.20%	-	-
Horiz. %	150.13%	142.57%	130.78%	114.60%	106.71%	105.20%	100.00%	-
PBT	1,217,636	1,194,437	-84,612	757,842	492,567	342,642	402,055	20.26%
YoY %	1.94%	1,511.66%	-111.16%	53.86%	43.76%	-14.78%	-	-
Horiz. %	302.85%	297.08%	-21.04%	188.49%	122.51%	85.22%	100.00%	-
Tax	-339,382	-383,618	-44,285	-244,433	-288,580	-127,696	-138,899	16.03%
YoY %	11.53%	-766.25%	81.88%	15.30%	-125.99%	8.07%	-	-
Horiz. %	244.34%	276.18%	31.88%	175.98%	207.76%	91.93%	100.00%	-
NP	878,254	810,819	-128,897	513,409	203,987	214,946	263,156	22.22%
YoY %	8.32%	729.04%	-125.11%	151.69%	-5.10%	-18.32%	-	-
Horiz. %	333.74%	308.11%	-48.98%	195.10%	77.52%	81.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	860,824	668,542	-282,456	399,874	203,987	214,946	263,156	21.81%
YoY %	28.76%	336.69%	-170.64%	96.03%	-5.10%	-18.32%	-	-
Horiz. %	327.12%	254.05%	-107.33%	151.95%	77.52%	81.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.87%	32.12%	-	32.25%	58.59%	37.27%	34.55%	-
YoY %	-13.23%	0.00%	-	-44.96%	57.20%	7.87%	-	-
Horiz. %	80.67%	92.97%	-	93.34%	169.58%	107.87%	100.00%	-
Total Cost	5,432,403	5,181,863	5,626,186	4,303,859	4,281,317	4,206,848	3,940,218	5.49%
YoY %	4.83%	-7.90%	30.72%	0.53%	1.77%	6.77%	-	-
Horiz. %	137.87%	131.51%	142.79%	109.23%	108.66%	106.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,734,071	6,226,152	4,791,818	5,154,557	4,257,338	3,227,974	2,118,149	24.06%
YoY %	24.22%	29.93%	-7.04%	21.07%	31.89%	52.40%	-	-
Horiz. %	365.13%	293.94%	226.23%	243.35%	200.99%	152.40%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	217,861	142,041	106,484	106,499	75,351	63,920	36,139	34.86%
YoY %	53.38%	33.39%	-0.01%	41.34%	17.88%	76.87%	-	-
Horiz. %	602.84%	393.04%	294.65%	294.69%	208.50%	176.87%	100.00%	-
Div Payout %	25.31%	21.25%	0.00%	26.63%	36.94%	29.74%	13.73%	-
YoY %	19.11%	0.00%	0.00%	-27.91%	24.21%	116.61%	-	-
Horiz. %	184.34%	154.77%	0.00%	193.95%	269.05%	216.61%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	7,734,071	6,226,152	4,791,818	5,154,557	4,257,338	3,227,974	2,118,149	24.06%
YoY %	24.22%	29.93%	-7.04%	21.07%	31.89%	52.40%	-	-
Horiz. %	365.13%	293.94%	226.23%	243.35%	200.99%	152.40%	100.00%	-
NOSH	2,723,264	2,367,358	2,129,697	2,129,982	1,883,777	1,598,007	1,003,862	18.07%
YoY %	15.03%	11.16%	-0.01%	13.07%	17.88%	59.19%	-	-
Horiz. %	271.28%	235.83%	212.15%	212.18%	187.65%	159.19%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	13.92%	13.53%	-2.34%	10.66%	4.55%	4.86%	6.26%	-
YoY %	2.88%	678.21%	-121.95%	134.29%	-6.38%	-22.36%	-	-
Horiz. %	222.36%	216.13%	-37.38%	170.29%	72.68%	77.64%	100.00%	-
ROE	11.13%	10.74%	-5.89%	7.76%	4.79%	6.66%	12.42%	-
YoY %	3.63%	282.34%	-175.90%	62.00%	-28.08%	-46.38%	-	-
Horiz. %	89.61%	86.47%	-47.42%	62.48%	38.57%	53.62%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	231.73	253.14	258.13	226.16	238.10	276.71	418.72	-9.38%
YoY %	-8.46%	-1.93%	14.14%	-5.01%	-13.95%	-33.92%	-	-
Horiz. %	55.34%	60.46%	61.65%	54.01%	56.86%	66.08%	100.00%	-
EPS	31.61	28.24	-13.26	18.77	10.83	13.45	17.48	10.36%
YoY %	11.93%	312.97%	-170.64%	73.31%	-19.48%	-23.05%	-	-
Horiz. %	180.84%	161.56%	-75.86%	107.38%	61.96%	76.95%	100.00%	-
DPS	8.00	6.00	5.00	5.00	4.00	4.00	3.60	14.22%
YoY %	33.33%	20.00%	0.00%	25.00%	0.00%	11.11%	-	-
Horiz. %	222.22%	166.67%	138.89%	138.89%	111.11%	111.11%	100.00%	-
NAPS	2.84	2.63	2.25	2.42	2.26	2.02	2.11	5.07%
YoY %	7.98%	16.89%	-7.02%	7.08%	11.88%	-4.27%	-	-
Horiz. %	134.60%	124.64%	106.64%	114.69%	107.11%	95.73%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,128,640
RPS	190.41	180.82	165.87	145.35	135.34	133.42	126.83	7.00%
YoY %	5.30%	9.01%	14.12%	7.40%	1.44%	5.20%	-	-
Horiz. %	150.13%	142.57%	130.78%	114.60%	106.71%	105.20%	100.00%	-
EPS	25.97	20.17	-8.52	12.07	6.15	6.49	7.94	21.81%
YoY %	28.76%	336.74%	-170.59%	96.26%	-5.24%	-18.26%	-	-
Horiz. %	327.08%	254.03%	-107.30%	152.02%	77.46%	81.74%	100.00%	-
DPS	6.57	4.29	3.21	3.21	2.27	1.93	1.09	34.86%
YoY %	53.15%	33.64%	0.00%	41.41%	17.62%	77.06%	-	-
Horiz. %	602.75%	393.58%	294.50%	294.50%	208.26%	177.06%	100.00%	-
NAPS	2.3336	1.8786	1.4459	1.5553	1.2846	0.974	0.6391	24.06%
YoY %	24.22%	29.93%	-7.03%	21.07%	31.89%	52.40%	-	-
Horiz. %	365.14%	293.94%	226.24%	243.36%	201.00%	152.40%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	2.61	3.44	3.76	2.83	2.81	4.04	3.24	-
P/RPS	1.13	1.36	1.46	1.25	1.18	1.46	0.77	6.59%
YoY %	-16.91%	-6.85%	16.80%	5.93%	-19.18%	89.61%	-	-
Horiz. %	146.75%	176.62%	189.61%	162.34%	153.25%	189.61%	100.00%	-
P/EPS	8.26	12.18	-28.35	15.07	25.95	30.04	12.36	-6.49%
YoY %	-32.18%	142.96%	-288.12%	-41.93%	-13.62%	143.04%	-	-
Horiz. %	66.83%	98.54%	-229.37%	121.93%	209.95%	243.04%	100.00%	-
EY	12.11	8.21	-3.53	6.63	3.85	3.33	8.09	6.94%
YoY %	47.50%	332.58%	-153.24%	72.21%	15.62%	-58.84%	-	-
Horiz. %	149.69%	101.48%	-43.63%	81.95%	47.59%	41.16%	100.00%	-
DY	3.07	1.74	1.33	1.77	1.42	0.99	1.11	18.45%
YoY %	76.44%	30.83%	-24.86%	24.65%	43.43%	-10.81%	-	-
Horiz. %	276.58%	156.76%	119.82%	159.46%	127.93%	89.19%	100.00%	-
P/NAPS	0.92	1.31	1.67	1.17	1.24	2.00	1.54	-8.22%
YoY %	-29.77%	-21.56%	42.74%	-5.65%	-38.00%	29.87%	-	-
Horiz. %	59.74%	85.06%	108.44%	75.97%	80.52%	129.87%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	15/05/09	13/05/08	18/05/07	31/05/06	16/05/05	31/05/04	30/05/03	-
Price	3.18	3.84	3.98	2.52	2.54	3.46	3.42	-
P/RPS	1.37	1.52	1.54	1.11	1.07	1.25	0.82	8.92%
YoY %	-9.87%	-1.30%	38.74%	3.74%	-14.40%	52.44%	-	-
Horiz. %	167.07%	185.37%	187.80%	135.37%	130.49%	152.44%	100.00%	-
P/EPS	10.06	13.60	-30.01	13.42	23.46	25.72	13.05	-4.24%
YoY %	-26.03%	145.32%	-323.62%	-42.80%	-8.79%	97.09%	-	-
Horiz. %	77.09%	104.21%	-229.96%	102.84%	179.77%	197.09%	100.00%	-
EY	9.94	7.35	-3.33	7.45	4.26	3.89	7.67	4.41%
YoY %	35.24%	320.72%	-144.70%	74.88%	9.51%	-49.28%	-	-
Horiz. %	129.60%	95.83%	-43.42%	97.13%	55.54%	50.72%	100.00%	-
DY	2.52	1.56	1.26	1.98	1.57	1.16	1.05	15.69%
YoY %	61.54%	23.81%	-36.36%	26.11%	35.34%	10.48%	-	-
Horiz. %	240.00%	148.57%	120.00%	188.57%	149.52%	110.48%	100.00%	-
P/NAPS	1.12	1.46	1.77	1.04	1.12	1.71	1.62	-5.96%
YoY %	-23.29%	-17.51%	70.19%	-7.14%	-34.50%	5.56%	-	-
Horiz. %	69.14%	90.12%	109.26%	64.20%	69.14%	105.56%	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