[AMBANK] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -11.27%
YoY- -23.42%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 5,480,234 4,844,606 4,290,942 4,381,205 4,024,109 3,338,883 3,545,011 7.52%
PBT 722,411 633,908 569,599 299,942 432,600 405,830 912,832 -3.82%
Tax -252,669 -231,503 -332,702 -76,452 -140,743 -204,354 -426,344 -8.34%
NP 469,742 402,405 236,897 223,490 291,857 201,476 486,488 -0.58%
-
NP to SH 321,395 310,336 236,897 223,490 291,857 201,476 486,488 -6.67%
-
Tax Rate 34.98% 36.52% 58.41% 25.49% 32.53% 50.35% 46.71% -
Total Cost 5,010,492 4,442,201 4,054,045 4,157,715 3,732,252 3,137,407 3,058,523 8.57%
-
Net Worth 4,258,666 4,967,016 3,746,442 3,047,285 1,952,045 2,201,793 2,135,136 12.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 106,432 78,322 72,207 35,234 32,617 32,020 29,892 23.55%
Div Payout % 33.12% 25.24% 30.48% 15.77% 11.18% 15.89% 6.14% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 4,258,666 4,967,016 3,746,442 3,047,285 1,952,045 2,201,793 2,135,136 12.18%
NOSH 2,129,333 2,131,766 1,873,221 1,523,642 976,022 891,414 889,640 15.64%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.57% 8.31% 5.52% 5.10% 7.25% 6.03% 13.72% -
ROE 7.55% 6.25% 6.32% 7.33% 14.95% 9.15% 22.78% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 257.37 227.26 229.07 287.55 412.30 374.56 398.48 -7.02%
EPS 15.09 14.56 12.65 14.67 29.90 22.60 54.68 -19.30%
DPS 5.00 3.67 3.85 2.31 3.34 3.60 3.36 6.84%
NAPS 2.00 2.33 2.00 2.00 2.00 2.47 2.40 -2.99%
Adjusted Per Share Value based on latest NOSH - 1,523,642
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 165.36 146.18 129.47 132.20 121.42 100.75 106.96 7.52%
EPS 9.70 9.36 7.15 6.74 8.81 6.08 14.68 -6.66%
DPS 3.21 2.36 2.18 1.06 0.98 0.97 0.90 23.59%
NAPS 1.285 1.4987 1.1304 0.9195 0.589 0.6644 0.6442 12.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.18 2.37 3.26 3.10 3.80 3.52 3.42 -
P/RPS 1.24 1.04 1.42 1.08 0.92 0.94 0.86 6.28%
P/EPS 21.07 16.28 25.78 21.13 12.71 15.57 6.25 22.44%
EY 4.75 6.14 3.88 4.73 7.87 6.42 15.99 -18.30%
DY 1.57 1.55 1.18 0.75 0.88 1.02 0.98 8.16%
P/NAPS 1.59 1.02 1.63 1.55 1.90 1.43 1.43 1.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 10/02/06 25/02/05 27/02/04 21/02/03 27/02/02 12/02/01 -
Price 3.46 2.65 3.20 4.00 3.62 4.58 3.56 -
P/RPS 1.34 1.17 1.40 1.39 0.88 1.22 0.89 7.05%
P/EPS 22.92 18.20 25.30 27.27 12.11 20.26 6.51 23.32%
EY 4.36 5.49 3.95 3.67 8.26 4.93 15.36 -18.92%
DY 1.45 1.39 1.20 0.58 0.92 0.79 0.94 7.48%
P/NAPS 1.73 1.14 1.60 2.00 1.81 1.85 1.48 2.63%

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