[AMBANK] YoY 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- -51.47%
YoY- -42.15%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
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 1,595,678 1,247,980 1,083,010 1,095,610 1,023,321 785,126 846,794 11.13%
PBT 247,029 207,785 202,863 104,422 112,049 117,176 147,696 8.94%
Tax -82,398 -61,238 -103,947 -65,454 -44,694 -63,602 -73,500 1.92%
NP 164,631 146,547 98,916 38,968 67,355 53,574 74,196 14.19%
-
NP to SH 97,174 109,786 98,916 38,968 67,355 53,574 74,196 4.59%
-
Tax Rate 33.36% 29.47% 51.24% 62.68% 39.89% 54.28% 49.76% -
Total Cost 1,431,047 1,101,433 984,094 1,056,642 955,966 731,552 772,598 10.81%
-
Net Worth 4,258,666 4,967,016 3,746,442 3,047,285 1,952,045 2,201,793 2,135,136 12.18%
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 4,258,666 4,967,016 3,746,442 3,047,285 1,952,045 2,201,793 2,135,136 12.18%
NOSH 2,129,333 2,131,766 1,873,221 1,523,642 976,022 891,414 889,640 15.64%
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 10.32% 11.74% 9.13% 3.56% 6.58% 6.82% 8.76% -
ROE 2.28% 2.21% 2.64% 1.28% 3.45% 2.43% 3.48% -
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 74.94 58.54 57.82 71.91 104.85 88.08 95.18 -3.90%
EPS 4.56 5.15 5.28 2.55 4.60 6.01 8.34 -9.56%
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 48.26 37.75 32.76 33.14 30.95 23.75 25.61 11.13%
EPS 2.94 3.32 2.99 1.18 2.04 1.62 2.24 4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.288 1.5023 1.1331 0.9217 0.5904 0.6659 0.6458 12.18%
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 4.24 4.05 5.64 4.31 3.62 4.00 3.59 2.81%
P/EPS 69.68 46.02 61.74 121.21 55.06 58.57 41.01 9.23%
EY 1.44 2.17 1.62 0.83 1.82 1.71 2.44 -8.41%
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 4.62 4.53 5.53 5.56 3.45 5.20 3.74 3.58%
P/EPS 75.82 51.46 60.60 156.40 52.46 76.21 42.69 10.04%
EY 1.32 1.94 1.65 0.64 1.91 1.31 2.34 -9.09%
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