[AMBANK] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 53.87%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,358,783 5,628,197 5,302,181 4,869,548 4,423,049 4,504,875 4,344,522 6.54%
PBT 1,668,293 1,539,885 1,439,590 1,067,852 944,280 885,821 611,936 18.17%
Tax -429,754 -373,527 -374,844 -276,382 -251,756 -298,643 -215,958 12.14%
NP 1,238,539 1,166,358 1,064,746 791,470 692,524 587,178 395,978 20.91%
-
NP to SH 1,219,527 1,135,262 1,026,466 766,869 681,006 451,049 269,097 28.61%
-
Tax Rate 25.76% 24.26% 26.04% 25.88% 26.66% 33.71% 35.29% -
Total Cost 5,120,244 4,461,839 4,237,435 4,078,078 3,730,525 3,917,697 3,948,544 4.42%
-
Net Worth 11,662,280 8,972,188 9,946,142 8,903,721 7,433,612 5,988,182 4,260,394 18.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 209,861 197,388 - - - - - -
Div Payout % 17.21% 17.39% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 11,662,280 8,972,188 9,946,142 8,903,721 7,433,612 5,988,182 4,260,394 18.25%
NOSH 2,998,015 2,990,729 3,004,877 2,872,168 2,722,934 2,276,875 2,130,197 5.85%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.48% 20.72% 20.08% 16.25% 15.66% 13.03% 9.11% -
ROE 10.46% 12.65% 10.32% 8.61% 9.16% 7.53% 6.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 212.10 188.19 176.45 169.54 162.44 197.85 203.95 0.65%
EPS 40.67 37.96 34.16 26.70 25.01 20.03 12.63 21.49%
DPS 7.00 6.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.00 3.31 3.10 2.73 2.63 2.00 11.71%
Adjusted Per Share Value based on latest NOSH - 3,009,798
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 192.32 170.23 160.37 147.28 133.78 136.25 131.40 6.54%
EPS 36.89 34.34 31.05 23.19 20.60 13.64 8.14 28.61%
DPS 6.35 5.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5273 2.7137 3.0082 2.693 2.2483 1.8111 1.2886 18.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 6.80 5.95 7.03 5.00 2.47 3.80 3.18 -
P/RPS 3.21 3.16 3.98 2.95 1.52 1.92 1.56 12.76%
P/EPS 16.72 15.67 20.58 18.73 9.88 19.18 25.17 -6.58%
EY 5.98 6.38 4.86 5.34 10.13 5.21 3.97 7.05%
DY 1.03 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.98 2.12 1.61 0.90 1.44 1.59 1.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 14/02/12 18/02/11 08/02/10 13/02/09 28/01/08 13/02/07 -
Price 6.27 6.12 6.32 4.61 2.43 3.56 3.46 -
P/RPS 2.96 3.25 3.58 2.72 1.50 1.80 1.70 9.67%
P/EPS 15.41 16.12 18.50 17.27 9.72 17.97 27.39 -9.13%
EY 6.49 6.20 5.41 5.79 10.29 5.56 3.65 10.05%
DY 1.12 1.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.04 1.91 1.49 0.89 1.35 1.73 -1.18%

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