[AMBANK] YoY TTM Result on 30-Sep-2006 [#2]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

14-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Sep-2006 [#2]

Profit Trend

QoQ- -12.54%

YoY- 11.53%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	6,254,934	5,975,256	5,942,915	5,132,536	4,679,636	4,303,542	4,308,916	6.40%
YoY %	4.68%	0.54%	15.79%	9.68%	8.74%	-0.12%	-	-
Horiz. %	145.16%	138.67%	137.92%	119.11%	108.60%	99.88%	100.00%	-
PBT	1,309,409	1,233,623	110,633	683,167	628,986	471,158	307,569	27.27%
YoY %	6.14%	1,015.06%	-83.81%	8.61%	33.50%	53.19%	-	-
Horiz. %	425.73%	401.09%	35.97%	222.12%	204.50%	153.19%	100.00%	-
Tax	-357,402	-329,754	-124,700	-231,509	-274,212	-294,209	-55,692	36.28%
YoY %	-8.38%	-164.44%	46.14%	15.57%	6.80%	-428.28%	-	-
Horiz. %	641.75%	592.10%	223.91%	415.70%	492.37%	528.28%	100.00%	-
NP	952,007	903,869	-14,067	451,658	354,774	176,949	251,877	24.78%
YoY %	5.33%	6,525.46%	-103.11%	27.31%	100.50%	-29.75%	-	-
Horiz. %	377.97%	358.85%	-5.58%	179.32%	140.85%	70.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	926,175	848,384	-201,178	334,007	299,466	176,949	251,877	24.21%
YoY %	9.17%	521.71%	-160.23%	11.53%	69.24%	-29.75%	-	-
Horiz. %	367.71%	336.82%	-79.87%	132.61%	118.89%	70.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.29%	26.73%	112.72%	33.89%	43.60%	62.44%	18.11%	-
YoY %	2.10%	-76.29%	232.61%	-22.27%	-30.17%	244.78%	-	-
Horiz. %	150.69%	147.60%	622.42%	187.13%	240.75%	344.78%	100.00%	-
Total Cost	5,302,927	5,071,387	5,956,982	4,680,878	4,324,862	4,126,593	4,057,039	4.56%
YoY %	4.57%	-14.87%	27.26%	8.23%	4.80%	1.71%	-	-
Horiz. %	130.71%	125.00%	146.83%	115.38%	106.60%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,688,408	7,407,702	5,857,122	4,259,320	4,299,140	3,732,044	3,008,954	19.31%
YoY %	17.29%	26.47%	37.51%	-0.93%	15.20%	24.03%	-	-
Horiz. %	288.75%	246.19%	194.66%	141.55%	142.88%	124.03%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	217,961	158,561	106,519	106,432	78,322	72,207	35,234	35.45%
YoY %	37.46%	48.86%	0.08%	35.89%	8.47%	104.94%	-	-
Horiz. %	618.61%	450.02%	302.32%	302.07%	222.29%	204.94%	100.00%	-
Div Payout %	23.53%	18.69%	0.00%	31.87%	26.15%	40.81%	13.99%	-
YoY %	25.90%	0.00%	0.00%	21.87%	-35.92%	191.71%	-	-
Horiz. %	168.19%	133.60%	0.00%	227.81%	186.92%	291.71%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	8,688,408	7,407,702	5,857,122	4,259,320	4,299,140	3,732,044	3,008,954	19.31%
YoY %	17.29%	26.47%	37.51%	-0.93%	15.20%	24.03%	-	-
Horiz. %	288.75%	246.19%	194.66%	141.55%	142.88%	124.03%	100.00%	-
NOSH	2,886,514	2,723,420	2,296,910	2,129,660	2,128,287	1,866,022	1,002,984	19.24%
YoY %	5.99%	18.57%	7.85%	0.06%	14.05%	86.05%	-	-
Horiz. %	287.79%	271.53%	229.01%	212.33%	212.20%	186.05%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	15.22%	15.13%	-0.24%	8.80%	7.58%	4.11%	5.85%	-
YoY %	0.59%	6,404.17%	-102.73%	16.09%	84.43%	-29.74%	-	-
Horiz. %	260.17%	258.63%	-4.10%	150.43%	129.57%	70.26%	100.00%	-
ROE	10.66%	11.45%	-3.43%	7.84%	6.97%	4.74%	8.37%	-
YoY %	-6.90%	433.82%	-143.75%	12.48%	47.05%	-43.37%	-	-
Horiz. %	127.36%	136.80%	-40.98%	93.67%	83.27%	56.63%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	216.70	219.40	258.74	241.00	219.88	230.63	429.61	-10.77%
YoY %	-1.23%	-15.20%	7.36%	9.61%	-4.66%	-46.32%	-	-
Horiz. %	50.44%	51.07%	60.23%	56.10%	51.18%	53.68%	100.00%	-
EPS	32.09	31.15	-8.76	15.68	14.07	9.48	25.11	4.16%
YoY %	3.02%	455.59%	-155.87%	11.44%	48.42%	-62.25%	-	-
Horiz. %	127.80%	124.05%	-34.89%	62.45%	56.03%	37.75%	100.00%	-
DPS	7.55	5.82	4.64	5.00	3.68	3.87	3.51	13.60%
YoY %	29.73%	25.43%	-7.20%	35.87%	-4.91%	10.26%	-	-
Horiz. %	215.10%	165.81%	132.19%	142.45%	104.84%	110.26%	100.00%	-
NAPS	3.01	2.72	2.55	2.00	2.02	2.00	3.00	0.05%
YoY %	10.66%	6.67%	27.50%	-0.99%	1.00%	-33.33%	-	-
Horiz. %	100.33%	90.67%	85.00%	66.67%	67.33%	66.67%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,129,660
RPS	188.73	180.29	179.32	154.87	141.20	129.85	130.01	6.40%
YoY %	4.68%	0.54%	15.79%	9.68%	8.74%	-0.12%	-	-
Horiz. %	145.17%	138.67%	137.93%	119.12%	108.61%	99.88%	100.00%	-
EPS	27.95	25.60	-6.07	10.08	9.04	5.34	7.60	24.21%
YoY %	9.18%	521.75%	-160.22%	11.50%	69.29%	-29.74%	-	-
Horiz. %	367.76%	336.84%	-79.87%	132.63%	118.95%	70.26%	100.00%	-
DPS	6.58	4.78	3.21	3.21	2.36	2.18	1.06	35.52%
YoY %	37.66%	48.91%	0.00%	36.02%	8.26%	105.66%	-	-
Horiz. %	620.75%	450.94%	302.83%	302.83%	222.64%	205.66%	100.00%	-
NAPS	2.6216	2.2352	1.7673	1.2852	1.2972	1.1261	0.9079	19.31%
YoY %	17.29%	26.48%	37.51%	-0.93%	15.19%	24.03%	-	-
Horiz. %	288.75%	246.19%	194.66%	141.56%	142.88%	124.03%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	4.26	2.96	4.34	2.48	2.58	3.30	4.48	-
P/RPS	1.97	1.35	1.68	1.03	1.17	1.43	1.04	11.22%
YoY %	45.93%	-19.64%	63.11%	-11.97%	-18.18%	37.50%	-	-
Horiz. %	189.42%	129.81%	161.54%	99.04%	112.50%	137.50%	100.00%	-
P/EPS	13.28	9.50	-49.55	15.81	18.34	34.80	17.84	-4.79%
YoY %	39.79%	119.17%	-413.41%	-13.79%	-47.30%	95.07%	-	-
Horiz. %	74.44%	53.25%	-277.75%	88.62%	102.80%	195.07%	100.00%	-
EY	7.53	10.52	-2.02	6.32	5.45	2.87	5.61	5.02%
YoY %	-28.42%	620.79%	-131.96%	15.96%	89.90%	-48.84%	-	-
Horiz. %	134.22%	187.52%	-36.01%	112.66%	97.15%	51.16%	100.00%	-
DY	1.77	1.97	1.07	2.02	1.43	1.17	0.78	14.61%
YoY %	-10.15%	84.11%	-47.03%	41.26%	22.22%	50.00%	-	-
Horiz. %	226.92%	252.56%	137.18%	258.97%	183.33%	150.00%	100.00%	-
P/NAPS	1.42	1.09	1.70	1.24	1.28	1.65	1.49	-0.79%
YoY %	30.28%	-35.88%	37.10%	-3.12%	-22.42%	10.74%	-	-
Horiz. %	95.30%	73.15%	114.09%	83.22%	85.91%	110.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	06/11/09	11/11/08	14/11/07	14/11/06	18/11/05	29/11/04	21/11/03	-
Price	4.75	2.25	4.14	2.90	2.42	3.48	2.83	-
P/RPS	2.19	1.03	1.60	1.20	1.10	1.51	0.66	22.10%
YoY %	112.62%	-35.63%	33.33%	9.09%	-27.15%	128.79%	-	-
Horiz. %	331.82%	156.06%	242.42%	181.82%	166.67%	228.79%	100.00%	-
P/EPS	14.80	7.22	-47.27	18.49	17.20	36.70	11.27	4.64%
YoY %	104.99%	115.27%	-355.65%	7.50%	-53.13%	225.64%	-	-
Horiz. %	131.32%	64.06%	-419.43%	164.06%	152.62%	325.64%	100.00%	-
EY	6.76	13.85	-2.12	5.41	5.81	2.72	8.87	-4.42%
YoY %	-51.19%	753.30%	-139.19%	-6.88%	113.60%	-69.33%	-	-
Horiz. %	76.21%	156.14%	-23.90%	60.99%	65.50%	30.67%	100.00%	-
DY	1.59	2.59	1.12	1.72	1.52	1.11	1.24	4.22%
YoY %	-38.61%	131.25%	-34.88%	13.16%	36.94%	-10.48%	-	-
Horiz. %	128.23%	208.87%	90.32%	138.71%	122.58%	89.52%	100.00%	-
P/NAPS	1.58	0.83	1.62	1.45	1.20	1.74	0.94	9.03%
YoY %	90.36%	-48.77%	11.72%	20.83%	-31.03%	85.11%	-	-
Horiz. %	168.09%	88.30%	172.34%	154.26%	127.66%	185.11%	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