[AMBANK] YoY Cumulative 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- 93.0%
YoY- 15.09%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,018,107 3,826,627 3,477,850 3,155,507 2,870,990 2,888,416 2,634,871 7.27%
PBT 1,150,383 1,069,509 981,425 691,111 599,338 560,152 364,907 21.06%
Tax -303,929 -261,187 -255,096 -178,131 -160,111 -213,975 -133,560 14.67%
NP 846,454 808,322 726,329 512,980 439,227 346,177 231,347 24.10%
-
NP to SH 823,319 789,079 701,155 498,395 433,043 253,201 171,923 29.79%
-
Tax Rate 26.42% 24.42% 25.99% 25.77% 26.71% 38.20% 36.60% -
Total Cost 3,171,653 3,018,305 2,751,521 2,642,527 2,431,763 2,542,239 2,403,524 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 209,790 197,439 180,322 - - - - -
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 9.16% 7.47% 7.16% 5.90% 5.85% 4.41% 4.03% -
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 134.07 127.92 115.72 112.51 105.41 128.22 123.66 1.35%
EPS 27.47 26.37 23.33 17.77 15.90 11.24 8.07 22.62%
DPS 7.00 6.60 6.00 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 121.53 115.74 105.19 95.44 86.83 87.36 79.69 7.27%
EPS 24.90 23.87 21.21 15.07 13.10 7.66 5.20 29.79%
DPS 6.35 5.97 5.45 0.00 0.00 0.00 0.00 -
NAPS 2.7194 3.1939 2.9633 2.5534 2.2406 1.7374 1.2889 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 4.74 4.53 5.12 3.79 2.81 3.38 2.01 15.35%
P/EPS 23.15 21.95 25.42 23.97 18.62 38.61 30.74 -4.61%
EY 4.32 4.56 3.93 4.17 5.37 2.59 3.25 4.85%
DY 1.10 1.14 1.01 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 4.76 4.42 5.35 4.22 2.13 3.23 2.35 12.47%
P/EPS 23.22 21.42 26.53 26.73 14.15 36.83 35.94 -7.01%
EY 4.31 4.67 3.77 3.74 7.07 2.71 2.78 7.57%
DY 1.10 1.17 0.97 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