[AMBANK] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 4.96%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 4,844,606 4,290,942 4,381,205 4,024,109 3,338,883 3,545,011 3,448,264 -0.36%
PBT 633,908 569,599 299,942 432,600 405,830 912,832 -867,697 -
Tax -231,503 -332,702 -76,452 -140,743 -204,354 -426,344 1,208,597 -
NP 402,405 236,897 223,490 291,857 201,476 486,488 340,900 -0.17%
-
NP to SH 310,336 236,897 223,490 291,857 201,476 486,488 -519,213 -
-
Tax Rate 36.52% 58.41% 25.49% 32.53% 50.35% 46.71% - -
Total Cost 4,442,201 4,054,045 4,157,715 3,732,252 3,137,407 3,058,523 3,107,364 -0.37%
-
Net Worth 4,967,016 3,746,442 3,047,285 1,952,045 2,201,793 2,135,136 1,252,027 -1.45%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 78,322 72,207 35,234 32,617 32,020 29,892 2,792 -3.48%
Div Payout % 25.24% 30.48% 15.77% 11.18% 15.89% 6.14% 0.00% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 4,967,016 3,746,442 3,047,285 1,952,045 2,201,793 2,135,136 1,252,027 -1.45%
NOSH 2,131,766 1,873,221 1,523,642 976,022 891,414 889,640 417,342 -1.71%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.31% 5.52% 5.10% 7.25% 6.03% 13.72% 9.89% -
ROE 6.25% 6.32% 7.33% 14.95% 9.15% 22.78% -41.47% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 227.26 229.07 287.55 412.30 374.56 398.48 826.24 1.38%
EPS 14.56 12.65 14.67 29.90 22.60 54.68 -124.41 -
DPS 3.67 3.85 2.31 3.34 3.60 3.36 0.67 -1.79%
NAPS 2.33 2.00 2.00 2.00 2.47 2.40 3.00 0.26%
Adjusted Per Share Value based on latest NOSH - 976,022
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 146.18 129.47 132.20 121.42 100.75 106.96 104.05 -0.36%
EPS 9.36 7.15 6.74 8.81 6.08 14.68 -15.67 -
DPS 2.36 2.18 1.06 0.98 0.97 0.90 0.08 -3.53%
NAPS 1.4987 1.1304 0.9195 0.589 0.6644 0.6442 0.3778 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.37 3.26 3.10 3.80 3.52 3.42 0.00 -
P/RPS 1.04 1.42 1.08 0.92 0.94 0.86 0.00 -100.00%
P/EPS 16.28 25.78 21.13 12.71 15.57 6.25 0.00 -100.00%
EY 6.14 3.88 4.73 7.87 6.42 15.99 0.00 -100.00%
DY 1.55 1.18 0.75 0.88 1.02 0.98 0.00 -100.00%
P/NAPS 1.02 1.63 1.55 1.90 1.43 1.43 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 10/02/06 25/02/05 27/02/04 21/02/03 27/02/02 12/02/01 - -
Price 2.65 3.20 4.00 3.62 4.58 3.56 0.00 -
P/RPS 1.17 1.40 1.39 0.88 1.22 0.89 0.00 -100.00%
P/EPS 18.20 25.30 27.27 12.11 20.26 6.51 0.00 -100.00%
EY 5.49 3.95 3.67 8.26 4.93 15.36 0.00 -100.00%
DY 1.39 1.20 0.58 0.92 0.79 0.94 0.00 -100.00%
P/NAPS 1.14 1.60 2.00 1.81 1.85 1.48 0.00 -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
Post a Comment