[AMBANK] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -1.33%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,132,536 4,679,636 4,303,542 4,308,916 3,785,914 3,400,551 3,629,462 5.94%
PBT 683,167 628,986 471,158 307,569 437,727 436,350 1,017,250 -6.41%
Tax -231,509 -274,212 -294,209 -55,692 -159,651 -214,252 -444,615 -10.30%
NP 451,658 354,774 176,949 251,877 278,076 222,098 572,635 -3.87%
-
NP to SH 334,007 299,466 176,949 251,877 278,076 222,098 572,635 -8.58%
-
Tax Rate 33.89% 43.60% 62.44% 18.11% 36.47% 49.10% 43.71% -
Total Cost 4,680,878 4,324,862 4,126,593 4,057,039 3,507,838 3,178,453 3,056,827 7.35%
-
Net Worth 4,259,320 4,299,140 3,732,044 3,008,954 2,796,762 2,134,191 2,058,112 12.88%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 106,432 78,322 72,207 35,234 32,617 32,020 29,892 23.55%
Div Payout % 31.87% 26.15% 40.81% 13.99% 11.73% 14.42% 5.22% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 4,259,320 4,299,140 3,732,044 3,008,954 2,796,762 2,134,191 2,058,112 12.88%
NOSH 2,129,660 2,128,287 1,866,022 1,002,984 957,795 881,897 445,478 29.77%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.80% 7.58% 4.11% 5.85% 7.35% 6.53% 15.78% -
ROE 7.84% 6.97% 4.74% 8.37% 9.94% 10.41% 27.82% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 241.00 219.88 230.63 429.61 395.27 385.59 814.73 -18.36%
EPS 15.68 14.07 9.48 25.11 29.03 25.18 128.54 -29.56%
DPS 5.00 3.68 3.87 3.51 3.41 3.60 6.71 -4.78%
NAPS 2.00 2.02 2.00 3.00 2.92 2.42 4.62 -13.01%
Adjusted Per Share Value based on latest NOSH - 1,002,984
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 155.24 141.54 130.16 130.32 114.51 102.85 109.77 5.94%
EPS 10.10 9.06 5.35 7.62 8.41 6.72 17.32 -8.59%
DPS 3.22 2.37 2.18 1.07 0.99 0.97 0.90 23.65%
NAPS 1.2882 1.3003 1.1288 0.9101 0.8459 0.6455 0.6225 12.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.48 2.58 3.30 4.48 4.06 2.88 3.76 -
P/RPS 1.03 1.17 1.43 1.04 1.03 0.75 0.46 14.37%
P/EPS 15.81 18.34 34.80 17.84 13.98 11.44 2.93 32.42%
EY 6.32 5.45 2.87 5.61 7.15 8.74 34.19 -24.51%
DY 2.02 1.43 1.17 0.78 0.84 1.25 1.78 2.12%
P/NAPS 1.24 1.28 1.65 1.49 1.39 1.19 0.81 7.35%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 18/11/05 29/11/04 21/11/03 27/11/02 09/11/01 10/11/00 -
Price 2.90 2.42 3.48 2.83 3.86 2.89 3.98 -
P/RPS 1.20 1.10 1.51 0.66 0.98 0.75 0.49 16.09%
P/EPS 18.49 17.20 36.70 11.27 13.30 11.48 3.10 34.64%
EY 5.41 5.81 2.72 8.87 7.52 8.71 32.30 -25.74%
DY 1.72 1.52 1.11 1.24 0.88 1.25 1.69 0.29%
P/NAPS 1.45 1.20 1.74 0.94 1.32 1.19 0.86 9.09%

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