[AMBANK] YoY 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- 11.79%
YoY- 8.27%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,340,676 1,801,570 1,824,331 1,714,041 1,552,059 1,616,459 1,595,678 6.58%
PBT 517,910 470,376 458,165 376,741 344,942 325,669 247,029 13.11%
Tax -125,825 -112,340 -119,748 -98,251 -91,645 -84,668 -82,398 7.30%
NP 392,085 358,036 338,417 278,490 253,297 241,001 164,631 15.54%
-
NP to SH 396,208 346,183 325,311 268,474 247,963 197,848 97,174 26.36%
-
Tax Rate 24.29% 23.88% 26.14% 26.08% 26.57% 26.00% 33.36% -
Total Cost 1,948,591 1,443,534 1,485,914 1,435,551 1,298,762 1,375,458 1,431,047 5.27%
-
Net Worth 11,670,741 8,966,887 9,942,561 9,330,374 7,430,724 6,121,650 4,258,666 18.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 11,670,741 8,966,887 9,942,561 9,330,374 7,430,724 6,121,650 4,258,666 18.27%
NOSH 3,000,190 2,988,962 3,003,795 3,009,798 2,721,877 2,327,623 2,129,333 5.87%
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 16.75% 19.87% 18.55% 16.25% 16.32% 14.91% 10.32% -
ROE 3.39% 3.86% 3.27% 2.88% 3.34% 3.23% 2.28% -
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 78.02 60.27 60.73 56.95 57.02 69.45 74.94 0.67%
EPS 13.20 11.58 10.83 8.92 9.11 8.62 4.56 19.36%
DPS 0.00 0.00 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 70.63 54.36 55.05 51.72 46.83 48.77 48.15 6.58%
EPS 11.95 10.45 9.82 8.10 7.48 5.97 2.93 26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5215 2.7056 3.00 2.8153 2.2421 1.8471 1.285 18.27%
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 8.72 9.87 11.58 8.78 4.33 5.47 4.24 12.75%
P/EPS 51.49 51.37 64.91 56.05 27.11 44.71 69.68 -4.91%
EY 1.94 1.95 1.54 1.78 3.69 2.24 1.44 5.08%
DY 0.00 0.00 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 8.04 10.15 10.41 8.10 4.26 5.13 4.62 9.66%
P/EPS 47.48 52.84 58.36 51.68 26.67 41.88 75.82 -7.49%
EY 2.11 1.89 1.71 1.93 3.75 2.39 1.32 8.12%
DY 0.00 0.00 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