[AMBANK] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
10-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 3.63%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 5,910,856 5,963,696 5,480,234 4,844,606 4,290,942 4,381,205 4,024,109 6.61%
PBT 1,252,896 189,273 722,411 633,908 569,599 299,942 432,600 19.37%
Tax -336,731 -126,970 -252,669 -231,503 -332,702 -76,452 -140,743 15.63%
NP 916,165 62,303 469,742 402,405 236,897 223,490 291,857 20.98%
-
NP to SH 898,499 -100,504 321,395 310,336 236,897 223,490 291,857 20.59%
-
Tax Rate 26.88% 67.08% 34.98% 36.52% 58.41% 25.49% 32.53% -
Total Cost 4,994,691 5,901,393 5,010,492 4,442,201 4,054,045 4,157,715 3,732,252 4.97%
-
Net Worth 7,430,724 6,121,650 4,258,666 4,967,016 3,746,442 3,047,285 1,952,045 24.93%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 158,561 106,519 106,432 78,322 72,207 35,234 32,617 30.12%
Div Payout % 17.65% 0.00% 33.12% 25.24% 30.48% 15.77% 11.18% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 7,430,724 6,121,650 4,258,666 4,967,016 3,746,442 3,047,285 1,952,045 24.93%
NOSH 2,721,877 2,327,623 2,129,333 2,131,766 1,873,221 1,523,642 976,022 18.62%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.50% 1.04% 8.57% 8.31% 5.52% 5.10% 7.25% -
ROE 12.09% -1.64% 7.55% 6.25% 6.32% 7.33% 14.95% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 217.16 256.21 257.37 227.26 229.07 287.55 412.30 -10.12%
EPS 33.01 -4.32 15.09 14.56 12.65 14.67 29.90 1.66%
DPS 5.83 4.58 5.00 3.67 3.85 2.31 3.34 9.71%
NAPS 2.73 2.63 2.00 2.33 2.00 2.00 2.00 5.31%
Adjusted Per Share Value based on latest NOSH - 2,131,766
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 178.78 180.37 165.75 146.53 129.78 132.51 121.71 6.61%
EPS 27.18 -3.04 9.72 9.39 7.17 6.76 8.83 20.58%
DPS 4.80 3.22 3.22 2.37 2.18 1.07 0.99 30.06%
NAPS 2.2474 1.8515 1.288 1.5023 1.1331 0.9217 0.5904 24.93%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.47 3.80 3.18 2.37 3.26 3.10 3.80 -
P/RPS 1.14 1.48 1.24 1.04 1.42 1.08 0.92 3.63%
P/EPS 7.48 -88.01 21.07 16.28 25.78 21.13 12.71 -8.44%
EY 13.36 -1.14 4.75 6.14 3.88 4.73 7.87 9.21%
DY 2.36 1.20 1.57 1.55 1.18 0.75 0.88 17.85%
P/NAPS 0.90 1.44 1.59 1.02 1.63 1.55 1.90 -11.69%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 13/02/09 28/01/08 13/02/07 10/02/06 25/02/05 27/02/04 21/02/03 -
Price 2.43 3.56 3.46 2.65 3.20 4.00 3.62 -
P/RPS 1.12 1.39 1.34 1.17 1.40 1.39 0.88 4.09%
P/EPS 7.36 -82.45 22.92 18.20 25.30 27.27 12.11 -7.95%
EY 13.58 -1.21 4.36 5.49 3.95 3.67 8.26 8.63%
DY 2.40 1.29 1.45 1.39 1.20 0.58 0.92 17.31%
P/NAPS 0.89 1.35 1.73 1.14 1.60 2.00 1.81 -11.14%

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