[AMBANK] YoY TTM Result on 30-Jun-2005 [#1]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

10-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

30-Jun-2005 [#1]

Profit Trend

QoQ- 27.03%

YoY- 31.59%

Quarter Report

AHB 30 June 05 - KLSE.pdf

Latest QR

Upcoming QR

AMBANK's Result

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	5,942,141	5,829,403	5,047,738	4,482,496	4,306,361	4,232,342	3,665,986	8.37%
YoY %	1.93%	15.49%	12.61%	4.09%	1.75%	15.45%	-	-
Horiz. %	162.09%	159.01%	137.69%	122.27%	117.47%	115.45%	100.00%	-
PBT	1,133,199	45,142	728,079	560,239	352,312	398,110	437,548	17.17%
YoY %	2,410.30%	-93.80%	29.96%	59.02%	-11.50%	-9.01%	-	-
Horiz. %	258.99%	10.32%	166.40%	128.04%	80.52%	90.99%	100.00%	-
Tax	-349,186	-85,584	-225,216	-285,198	-155,390	-142,850	-208,756	8.94%
YoY %	-308.00%	62.00%	21.03%	-83.54%	-8.78%	31.57%	-	-
Horiz. %	167.27%	41.00%	107.88%	136.62%	74.44%	68.43%	100.00%	-
NP	784,013	-40,442	502,863	275,041	196,922	255,260	228,792	22.76%
YoY %	2,038.61%	-108.04%	82.83%	39.67%	-22.85%	11.57%	-	-
Horiz. %	342.68%	-17.68%	219.79%	120.21%	86.07%	111.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	690,378	-220,533	381,907	259,120	196,922	255,260	228,792	20.18%
YoY %	413.05%	-157.75%	47.39%	31.59%	-22.85%	11.57%	-	-
Horiz. %	301.75%	-96.39%	166.92%	113.26%	86.07%	111.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.81%	189.59%	30.93%	50.91%	44.11%	35.88%	47.71%	-
YoY %	-83.75%	512.96%	-39.25%	15.42%	22.94%	-24.80%	-	-
Horiz. %	64.58%	397.38%	64.83%	106.71%	92.45%	75.20%	100.00%	-
Total Cost	5,158,128	5,869,845	4,544,875	4,207,455	4,109,439	3,977,082	3,437,194	6.99%
YoY %	-12.12%	29.15%	8.02%	2.39%	3.33%	15.71%	-	-
Horiz. %	150.07%	170.77%	132.23%	122.41%	119.56%	115.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,136,035	5,653,166	4,263,472	4,282,023	3,719,714	3,005,823	2,615,085	18.19%
YoY %	26.23%	32.60%	-0.43%	15.12%	23.75%	14.94%	-	-
Horiz. %	272.88%	216.18%	163.03%	163.74%	142.24%	114.94%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	158,561	106,519	106,432	78,322	72,207	35,234	32,617	30.12%
YoY %	48.86%	0.08%	35.89%	8.47%	104.94%	8.02%	-	-
Horiz. %	486.13%	326.58%	326.31%	240.13%	221.38%	108.02%	100.00%	-
Div Payout %	22.97%	0.00%	27.87%	30.23%	36.67%	13.80%	14.26%	-
YoY %	0.00%	0.00%	-7.81%	-17.56%	165.72%	-3.23%	-	-
Horiz. %	161.08%	0.00%	195.44%	211.99%	257.15%	96.77%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	7,136,035	5,653,166	4,263,472	4,282,023	3,719,714	3,005,823	2,615,085	18.19%
YoY %	26.23%	32.60%	-0.43%	15.12%	23.75%	14.94%	-	-
Horiz. %	272.88%	216.18%	163.03%	163.74%	142.24%	114.94%	100.00%	-
NOSH	2,723,677	2,208,268	2,131,736	2,130,360	1,859,857	1,001,941	924,058	19.72%
YoY %	23.34%	3.59%	0.06%	14.54%	85.63%	8.43%	-	-
Horiz. %	294.75%	238.98%	230.69%	230.54%	201.27%	108.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	13.19%	-0.69%	9.96%	6.14%	4.57%	6.03%	6.24%	-
YoY %	2,011.59%	-106.93%	62.21%	34.35%	-24.21%	-3.37%	-	-
Horiz. %	211.38%	-11.06%	159.62%	98.40%	73.24%	96.63%	100.00%	-
ROE	9.67%	-3.90%	8.96%	6.05%	5.29%	8.49%	8.75%	-
YoY %	347.95%	-143.53%	48.10%	14.37%	-37.69%	-2.97%	-	-
Horiz. %	110.51%	-44.57%	102.40%	69.14%	60.46%	97.03%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	218.17	263.98	236.79	210.41	231.54	422.41	396.73	-9.47%
YoY %	-17.35%	11.48%	12.54%	-9.13%	-45.19%	6.47%	-	-
Horiz. %	54.99%	66.54%	59.69%	53.04%	58.36%	106.47%	100.00%	-
EPS	25.35	-9.99	17.92	12.16	10.59	25.48	24.76	0.39%
YoY %	353.75%	-155.75%	47.37%	14.83%	-58.44%	2.91%	-	-
Horiz. %	102.38%	-40.35%	72.37%	49.11%	42.77%	102.91%	100.00%	-
DPS	5.82	4.82	5.00	3.68	3.88	3.52	3.53	8.68%
YoY %	20.75%	-3.60%	35.87%	-5.15%	10.23%	-0.28%	-	-
Horiz. %	164.87%	136.54%	141.64%	104.25%	109.92%	99.72%	100.00%	-
NAPS	2.62	2.56	2.00	2.01	2.00	3.00	2.83	-1.27%
YoY %	2.34%	28.00%	-0.50%	0.50%	-33.33%	6.01%	-	-
Horiz. %	92.58%	90.46%	70.67%	71.02%	70.67%	106.01%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 2,130,360
RPS	179.72	176.31	152.67	135.57	130.25	128.01	110.88	8.37%
YoY %	1.93%	15.48%	12.61%	4.08%	1.75%	15.45%	-	-
Horiz. %	162.09%	159.01%	137.69%	122.27%	117.47%	115.45%	100.00%	-
EPS	20.88	-6.67	11.55	7.84	5.96	7.72	6.92	20.18%
YoY %	413.04%	-157.75%	47.32%	31.54%	-22.80%	11.56%	-	-
Horiz. %	301.73%	-96.39%	166.91%	113.29%	86.13%	111.56%	100.00%	-
DPS	4.80	3.22	3.22	2.37	2.18	1.07	0.99	30.06%
YoY %	49.07%	0.00%	35.86%	8.72%	103.74%	8.08%	-	-
Horiz. %	484.85%	325.25%	325.25%	239.39%	220.20%	108.08%	100.00%	-
NAPS	2.1583	1.7098	1.2895	1.2951	1.125	0.9091	0.7909	18.19%
YoY %	26.23%	32.59%	-0.43%	15.12%	23.75%	14.94%	-	-
Horiz. %	272.89%	216.18%	163.04%	163.75%	142.24%	114.94%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	3.18	4.32	2.52	2.51	3.30	3.82	5.35	-
P/RPS	1.46	1.64	1.06	1.19	1.43	0.90	1.35	1.31%
YoY %	-10.98%	54.72%	-10.92%	-16.78%	58.89%	-33.33%	-	-
Horiz. %	108.15%	121.48%	78.52%	88.15%	105.93%	66.67%	100.00%	-
P/EPS	12.55	-43.26	14.07	20.64	31.17	14.99	21.61	-8.65%
YoY %	129.01%	-407.46%	-31.83%	-33.78%	107.94%	-30.63%	-	-
Horiz. %	58.07%	-200.19%	65.11%	95.51%	144.24%	69.37%	100.00%	-
EY	7.97	-2.31	7.11	4.85	3.21	6.67	4.63	9.46%
YoY %	445.02%	-132.49%	46.60%	51.09%	-51.87%	44.06%	-	-
Horiz. %	172.14%	-49.89%	153.56%	104.75%	69.33%	144.06%	100.00%	-
DY	1.83	1.12	1.98	1.46	1.18	0.92	0.66	18.50%
YoY %	63.39%	-43.43%	35.62%	23.73%	28.26%	39.39%	-	-
Horiz. %	277.27%	169.70%	300.00%	221.21%	178.79%	139.39%	100.00%	-
P/NAPS	1.21	1.69	1.26	1.25	1.65	1.27	1.89	-7.15%
YoY %	-28.40%	34.13%	0.80%	-24.24%	29.92%	-32.80%	-	-
Horiz. %	64.02%	89.42%	66.67%	66.14%	87.30%	67.20%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	12/08/08	08/08/07	11/08/06	10/08/05	30/08/04	15/08/03	07/08/02	-
Price	3.22	4.26	2.43	2.77	3.28	4.68	4.88	-
P/RPS	1.48	1.61	1.03	1.32	1.42	1.11	1.23	3.12%
YoY %	-8.07%	56.31%	-21.97%	-7.04%	27.93%	-9.76%	-	-
Horiz. %	120.33%	130.89%	83.74%	107.32%	115.45%	90.24%	100.00%	-
P/EPS	12.70	-42.66	13.56	22.77	30.98	18.37	19.71	-7.05%
YoY %	129.77%	-414.60%	-40.45%	-26.50%	68.64%	-6.80%	-	-
Horiz. %	64.43%	-216.44%	68.80%	115.53%	157.18%	93.20%	100.00%	-
EY	7.87	-2.34	7.37	4.39	3.23	5.44	5.07	7.59%
YoY %	436.32%	-131.75%	67.88%	35.91%	-40.62%	7.30%	-	-
Horiz. %	155.23%	-46.15%	145.36%	86.59%	63.71%	107.30%	100.00%	-
DY	1.81	1.13	2.06	1.33	1.18	0.75	0.72	16.59%
YoY %	60.18%	-45.15%	54.89%	12.71%	57.33%	4.17%	-	-
Horiz. %	251.39%	156.94%	286.11%	184.72%	163.89%	104.17%	100.00%	-
P/NAPS	1.23	1.66	1.22	1.38	1.64	1.56	1.72	-5.43%
YoY %	-25.90%	36.07%	-11.59%	-15.85%	5.13%	-9.30%	-	-
Horiz. %	71.51%	96.51%	70.93%	80.23%	95.35%	90.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos