[AMBANK] YoY TTM Result on 30-Sep-2007 [#2]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

14-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- 8.78%

YoY- -160.23%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	6,852,134	6,254,934	5,975,256	5,942,915	5,132,536	4,679,636	4,303,542	8.05%
YoY %	9.55%	4.68%	0.54%	15.79%	9.68%	8.74%	-	-
Horiz. %	159.22%	145.34%	138.85%	138.09%	119.26%	108.74%	100.00%	-
PBT	1,666,974	1,309,409	1,233,623	110,633	683,167	628,986	471,158	23.42%
YoY %	27.31%	6.14%	1,015.06%	-83.81%	8.61%	33.50%	-	-
Horiz. %	353.80%	277.91%	261.83%	23.48%	145.00%	133.50%	100.00%	-
Tax	-411,016	-357,402	-329,754	-124,700	-231,509	-274,212	-294,209	5.72%
YoY %	-15.00%	-8.38%	-164.44%	46.14%	15.57%	6.80%	-	-
Horiz. %	139.70%	121.48%	112.08%	42.38%	78.69%	93.20%	100.00%	-
NP	1,255,958	952,007	903,869	-14,067	451,658	354,774	176,949	38.60%
YoY %	31.93%	5.33%	6,525.46%	-103.11%	27.31%	100.50%	-	-
Horiz. %	709.79%	538.01%	510.81%	-7.95%	255.25%	200.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,211,378	926,175	848,384	-201,178	334,007	299,466	176,949	37.77%
YoY %	30.79%	9.17%	521.71%	-160.23%	11.53%	69.24%	-	-
Horiz. %	684.59%	523.41%	479.45%	-113.69%	188.76%	169.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.66%	27.29%	26.73%	112.72%	33.89%	43.60%	62.44%	-
YoY %	-9.64%	2.10%	-76.29%	232.61%	-22.27%	-30.17%	-	-
Horiz. %	39.49%	43.71%	42.81%	180.53%	54.28%	69.83%	100.00%	-
Total Cost	5,596,176	5,302,927	5,071,387	5,956,982	4,680,878	4,324,862	4,126,593	5.20%
YoY %	5.53%	4.57%	-14.87%	27.26%	8.23%	4.80%	-	-
Horiz. %	135.61%	128.51%	122.90%	144.36%	113.43%	104.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,785,055	8,688,408	7,407,702	5,857,122	4,259,320	4,299,140	3,732,044	17.41%
YoY %	12.62%	17.29%	26.47%	37.51%	-0.93%	15.20%	-	-
Horiz. %	262.19%	232.81%	198.49%	156.94%	114.13%	115.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	496,203	217,961	158,561	106,519	106,432	78,322	72,207	37.86%
YoY %	127.66%	37.46%	48.86%	0.08%	35.89%	8.47%	-	-
Horiz. %	687.20%	301.86%	219.59%	147.52%	147.40%	108.47%	100.00%	-
Div Payout %	40.96%	23.53%	18.69%	0.00%	31.87%	26.15%	40.81%	-
YoY %	74.08%	25.90%	0.00%	0.00%	21.87%	-35.92%	-	-
Horiz. %	100.37%	57.66%	45.80%	0.00%	78.09%	64.08%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	9,785,055	8,688,408	7,407,702	5,857,122	4,259,320	4,299,140	3,732,044	17.41%
YoY %	12.62%	17.29%	26.47%	37.51%	-0.93%	15.20%	-	-
Horiz. %	262.19%	232.81%	198.49%	156.94%	114.13%	115.20%	100.00%	-
NOSH	3,001,550	2,886,514	2,723,420	2,296,910	2,129,660	2,128,287	1,866,022	8.24%
YoY %	3.99%	5.99%	18.57%	7.85%	0.06%	14.05%	-	-
Horiz. %	160.85%	154.69%	145.95%	123.09%	114.13%	114.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	18.33%	15.22%	15.13%	-0.24%	8.80%	7.58%	4.11%	-
YoY %	20.43%	0.59%	6,404.17%	-102.73%	16.09%	84.43%	-	-
Horiz. %	445.99%	370.32%	368.13%	-5.84%	214.11%	184.43%	100.00%	-
ROE	12.38%	10.66%	11.45%	-3.43%	7.84%	6.97%	4.74%	-
YoY %	16.14%	-6.90%	433.82%	-143.75%	12.48%	47.05%	-	-
Horiz. %	261.18%	224.89%	241.56%	-72.36%	165.40%	147.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	228.29	216.70	219.40	258.74	241.00	219.88	230.63	-0.16%
YoY %	5.35%	-1.23%	-15.20%	7.36%	9.61%	-4.66%	-	-
Horiz. %	98.99%	93.96%	95.13%	112.19%	104.50%	95.34%	100.00%	-
EPS	40.36	32.09	31.15	-8.76	15.68	14.07	9.48	27.29%
YoY %	25.77%	3.02%	455.59%	-155.87%	11.44%	48.42%	-	-
Horiz. %	425.74%	338.50%	328.59%	-92.41%	165.40%	148.42%	100.00%	-
DPS	16.50	7.55	5.82	4.64	5.00	3.68	3.87	27.32%
YoY %	118.54%	29.73%	25.43%	-7.20%	35.87%	-4.91%	-	-
Horiz. %	426.36%	195.09%	150.39%	119.90%	129.20%	95.09%	100.00%	-
NAPS	3.26	3.01	2.72	2.55	2.00	2.02	2.00	8.47%
YoY %	8.31%	10.66%	6.67%	27.50%	-0.99%	1.00%	-	-
Horiz. %	163.00%	150.50%	136.00%	127.50%	100.00%	101.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,296,910
RPS	207.25	189.18	180.72	179.75	155.24	141.54	130.16	8.05%
YoY %	9.55%	4.68%	0.54%	15.79%	9.68%	8.74%	-	-
Horiz. %	159.23%	145.34%	138.84%	138.10%	119.27%	108.74%	100.00%	-
EPS	36.64	28.01	25.66	-6.08	10.10	9.06	5.35	37.78%
YoY %	30.81%	9.16%	522.04%	-160.20%	11.48%	69.35%	-	-
Horiz. %	684.86%	523.55%	479.63%	-113.64%	188.79%	169.35%	100.00%	-
DPS	15.01	6.59	4.80	3.22	3.22	2.37	2.18	37.90%
YoY %	127.77%	37.29%	49.07%	0.00%	35.86%	8.72%	-	-
Horiz. %	688.53%	302.29%	220.18%	147.71%	147.71%	108.72%	100.00%	-
NAPS	2.9595	2.6278	2.2405	1.7715	1.2882	1.3003	1.1288	17.41%
YoY %	12.62%	17.29%	26.47%	37.52%	-0.93%	15.19%	-	-
Horiz. %	262.18%	232.80%	198.49%	156.94%	114.12%	115.19%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	5.93	4.26	2.96	4.34	2.48	2.58	3.30	-
P/RPS	2.60	1.97	1.35	1.68	1.03	1.17	1.43	10.47%
YoY %	31.98%	45.93%	-19.64%	63.11%	-11.97%	-18.18%	-	-
Horiz. %	181.82%	137.76%	94.41%	117.48%	72.03%	81.82%	100.00%	-
P/EPS	14.69	13.28	9.50	-49.55	15.81	18.34	34.80	-13.38%
YoY %	10.62%	39.79%	119.17%	-413.41%	-13.79%	-47.30%	-	-
Horiz. %	42.21%	38.16%	27.30%	-142.39%	45.43%	52.70%	100.00%	-
EY	6.81	7.53	10.52	-2.02	6.32	5.45	2.87	15.48%
YoY %	-9.56%	-28.42%	620.79%	-131.96%	15.96%	89.90%	-	-
Horiz. %	237.28%	262.37%	366.55%	-70.38%	220.21%	189.90%	100.00%	-
DY	2.78	1.77	1.97	1.07	2.02	1.43	1.17	15.50%
YoY %	57.06%	-10.15%	84.11%	-47.03%	41.26%	22.22%	-	-
Horiz. %	237.61%	151.28%	168.38%	91.45%	172.65%	122.22%	100.00%	-
P/NAPS	1.82	1.42	1.09	1.70	1.24	1.28	1.65	1.64%
YoY %	28.17%	30.28%	-35.88%	37.10%	-3.12%	-22.42%	-	-
Horiz. %	110.30%	86.06%	66.06%	103.03%	75.15%	77.58%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	12/11/10	06/11/09	11/11/08	14/11/07	14/11/06	18/11/05	29/11/04	-
Price	6.19	4.75	2.25	4.14	2.90	2.42	3.48	-
P/RPS	2.71	2.19	1.03	1.60	1.20	1.10	1.51	10.23%
YoY %	23.74%	112.62%	-35.63%	33.33%	9.09%	-27.15%	-	-
Horiz. %	179.47%	145.03%	68.21%	105.96%	79.47%	72.85%	100.00%	-
P/EPS	15.34	14.80	7.22	-47.27	18.49	17.20	36.70	-13.52%
YoY %	3.65%	104.99%	115.27%	-355.65%	7.50%	-53.13%	-	-
Horiz. %	41.80%	40.33%	19.67%	-128.80%	50.38%	46.87%	100.00%	-
EY	6.52	6.76	13.85	-2.12	5.41	5.81	2.72	15.67%
YoY %	-3.55%	-51.19%	753.30%	-139.19%	-6.88%	113.60%	-	-
Horiz. %	239.71%	248.53%	509.19%	-77.94%	198.90%	213.60%	100.00%	-
DY	2.67	1.59	2.59	1.12	1.72	1.52	1.11	15.74%
YoY %	67.92%	-38.61%	131.25%	-34.88%	13.16%	36.94%	-	-
Horiz. %	240.54%	143.24%	233.33%	100.90%	154.95%	136.94%	100.00%	-
P/NAPS	1.90	1.58	0.83	1.62	1.45	1.20	1.74	1.47%
YoY %	20.25%	90.36%	-48.77%	11.72%	20.83%	-31.03%	-	-
Horiz. %	109.20%	90.80%	47.70%	93.10%	83.33%	68.97%	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