[AMBANK] YoY Cumulative 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- 25.93%
YoY- -17.14%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,344,522 3,701,923 3,090,416 3,219,384 3,041,552 2,429,410 2,478,339 9.80%
PBT 611,936 604,862 463,521 234,679 342,107 341,356 585,631 0.73%
Tax -215,958 -195,821 -252,898 -45,444 -113,724 -205,968 -304,282 -5.55%
NP 395,978 409,041 210,623 189,235 228,383 135,388 281,349 5.85%
-
NP to SH 269,097 316,972 210,623 189,235 228,383 135,388 281,349 -0.73%
-
Tax Rate 35.29% 32.37% 54.56% 19.36% 33.24% 60.34% 51.96% -
Total Cost 3,948,544 3,292,882 2,879,793 3,030,149 2,813,169 2,294,022 2,196,990 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 6.32% 6.39% 5.65% 6.23% 11.70% 6.15% 13.18% -
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 203.95 173.78 165.74 212.08 311.63 272.39 278.53 -5.05%
EPS 12.63 14.88 11.29 12.47 15.60 15.18 31.62 -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 131.09 111.70 93.25 97.14 91.77 73.30 74.78 9.80%
EPS 8.12 9.56 6.36 5.71 6.89 4.09 8.49 -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 1.56 1.36 1.97 1.46 1.22 1.29 1.23 4.03%
P/EPS 25.17 15.93 28.86 24.87 16.24 23.19 10.82 15.10%
EY 3.97 6.28 3.47 4.02 6.16 4.31 9.25 -13.14%
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 1.70 1.52 1.93 1.89 1.16 1.68 1.28 4.84%
P/EPS 27.39 17.81 28.33 32.09 15.47 30.17 11.26 15.96%
EY 3.65 5.62 3.53 3.12 6.46 3.31 8.88 -13.76%
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