[AMBANK] YoY TTM Result on 31-Dec-2007 [#3]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

28-Jan-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- 50.04%

YoY- -131.27%

Quarter Report

AHB.pdf

Latest QR

Upcoming QR

AMBANK's Result

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	6,962,424	6,416,916	5,910,856	5,963,696	5,480,234	4,844,606	4,290,942	8.39%
YoY %	8.50%	8.56%	-0.89%	8.82%	13.12%	12.90%	-	-
Horiz. %	162.26%	149.55%	137.75%	138.98%	127.72%	112.90%	100.00%	-
PBT	1,748,398	1,341,208	1,252,896	189,273	722,411	633,908	569,599	20.54%
YoY %	30.36%	7.05%	561.95%	-73.80%	13.96%	11.29%	-	-
Horiz. %	306.95%	235.47%	219.96%	33.23%	126.83%	111.29%	100.00%	-
Tax	-432,513	-364,008	-336,731	-126,970	-252,669	-231,503	-332,702	4.46%
YoY %	-18.82%	-8.10%	-165.21%	49.75%	-9.14%	30.42%	-	-
Horiz. %	130.00%	109.41%	101.21%	38.16%	75.94%	69.58%	100.00%	-
NP	1,315,885	977,200	916,165	62,303	469,742	402,405	236,897	33.06%
YoY %	34.66%	6.66%	1,370.50%	-86.74%	16.73%	69.86%	-	-
Horiz. %	555.47%	412.50%	386.74%	26.30%	198.29%	169.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,268,215	946,686	898,499	-100,504	321,395	310,336	236,897	32.24%
YoY %	33.96%	5.36%	993.99%	-131.27%	3.56%	31.00%	-	-
Horiz. %	535.34%	399.62%	379.28%	-42.43%	135.67%	131.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.74%	27.14%	26.88%	67.08%	34.98%	36.52%	58.41%	-
YoY %	-8.84%	0.97%	-59.93%	91.77%	-4.22%	-37.48%	-	-
Horiz. %	42.36%	46.46%	46.02%	114.84%	59.89%	62.52%	100.00%	-
Total Cost	5,646,539	5,439,716	4,994,691	5,901,393	5,010,492	4,442,201	4,054,045	5.67%
YoY %	3.80%	8.91%	-15.36%	17.78%	12.79%	9.57%	-	-
Horiz. %	139.28%	134.18%	123.20%	145.57%	123.59%	109.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,942,561	9,330,374	7,430,724	6,121,650	4,258,666	4,967,016	3,746,442	17.65%
YoY %	6.56%	25.56%	21.38%	43.75%	-14.26%	32.58%	-	-
Horiz. %	265.39%	249.05%	198.34%	163.40%	113.67%	132.58%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	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 %	39.13%	23.02%	17.65%	0.00%	33.12%	25.24%	30.48%	-
YoY %	69.98%	30.42%	0.00%	0.00%	31.22%	-17.19%	-	-
Horiz. %	128.38%	75.52%	57.91%	0.00%	108.66%	82.81%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	9,942,561	9,330,374	7,430,724	6,121,650	4,258,666	4,967,016	3,746,442	17.65%
YoY %	6.56%	25.56%	21.38%	43.75%	-14.26%	32.58%	-	-
Horiz. %	265.39%	249.05%	198.34%	163.40%	113.67%	132.58%	100.00%	-
NOSH	3,003,795	3,009,798	2,721,877	2,327,623	2,129,333	2,131,766	1,873,221	8.18%
YoY %	-0.20%	10.58%	16.94%	9.31%	-0.11%	13.80%	-	-
Horiz. %	160.35%	160.68%	145.30%	124.26%	113.67%	113.80%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	18.90%	15.23%	15.50%	1.04%	8.57%	8.31%	5.52%	-
YoY %	24.10%	-1.74%	1,390.38%	-87.86%	3.13%	50.54%	-	-
Horiz. %	342.39%	275.91%	280.80%	18.84%	155.25%	150.54%	100.00%	-
ROE	12.76%	10.15%	12.09%	-1.64%	7.55%	6.25%	6.32%	-
YoY %	25.71%	-16.05%	837.20%	-121.72%	20.80%	-1.11%	-	-
Horiz. %	201.90%	160.60%	191.30%	-25.95%	119.46%	98.89%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	231.79	213.20	217.16	256.21	257.37	227.26	229.07	0.19%
YoY %	8.72%	-1.82%	-15.24%	-0.45%	13.25%	-0.79%	-	-
Horiz. %	101.19%	93.07%	94.80%	111.85%	112.35%	99.21%	100.00%	-
EPS	42.22	31.45	33.01	-4.32	15.09	14.56	12.65	22.23%
YoY %	34.24%	-4.73%	864.12%	-128.63%	3.64%	15.10%	-	-
Horiz. %	333.75%	248.62%	260.95%	-34.15%	119.29%	115.10%	100.00%	-
DPS	16.50	7.24	5.83	4.58	5.00	3.67	3.85	27.43%
YoY %	127.90%	24.19%	27.29%	-8.40%	36.24%	-4.68%	-	-
Horiz. %	428.57%	188.05%	151.43%	118.96%	129.87%	95.32%	100.00%	-
NAPS	3.31	3.10	2.73	2.63	2.00	2.33	2.00	8.75%
YoY %	6.77%	13.55%	3.80%	31.50%	-14.16%	16.50%	-	-
Horiz. %	165.50%	155.00%	136.50%	131.50%	100.00%	116.50%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,327,623
RPS	210.08	193.62	178.35	179.94	165.36	146.18	129.47	8.39%
YoY %	8.50%	8.56%	-0.88%	8.82%	13.12%	12.91%	-	-
Horiz. %	162.26%	149.55%	137.75%	138.98%	127.72%	112.91%	100.00%	-
EPS	38.27	28.56	27.11	-3.03	9.70	9.36	7.15	32.24%
YoY %	34.00%	5.35%	994.72%	-131.24%	3.63%	30.91%	-	-
Horiz. %	535.24%	399.44%	379.16%	-42.38%	135.66%	130.91%	100.00%	-
DPS	14.97	6.58	4.78	3.21	3.21	2.36	2.18	37.84%
YoY %	127.51%	37.66%	48.91%	0.00%	36.02%	8.26%	-	-
Horiz. %	686.70%	301.83%	219.27%	147.25%	147.25%	108.26%	100.00%	-
NAPS	3.00	2.8153	2.2421	1.8471	1.285	1.4987	1.1304	17.65%
YoY %	6.56%	25.57%	21.38%	43.74%	-14.26%	32.58%	-	-
Horiz. %	265.39%	249.05%	198.35%	163.40%	113.68%	132.58%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	7.03	5.00	2.47	3.80	3.18	2.37	3.26	-
P/RPS	3.03	2.35	1.14	1.48	1.24	1.04	1.42	13.45%
YoY %	28.94%	106.14%	-22.97%	19.35%	19.23%	-26.76%	-	-
Horiz. %	213.38%	165.49%	80.28%	104.23%	87.32%	73.24%	100.00%	-
P/EPS	16.65	15.90	7.48	-88.01	21.07	16.28	25.78	-7.02%
YoY %	4.72%	112.57%	108.50%	-517.70%	29.42%	-36.85%	-	-
Horiz. %	64.58%	61.68%	29.01%	-341.39%	81.73%	63.15%	100.00%	-
EY	6.01	6.29	13.36	-1.14	4.75	6.14	3.88	7.56%
YoY %	-4.45%	-52.92%	1,271.93%	-124.00%	-22.64%	58.25%	-	-
Horiz. %	154.90%	162.11%	344.33%	-29.38%	122.42%	158.25%	100.00%	-
DY	2.35	1.45	2.36	1.20	1.57	1.55	1.18	12.16%
YoY %	62.07%	-38.56%	96.67%	-23.57%	1.29%	31.36%	-	-
Horiz. %	199.15%	122.88%	200.00%	101.69%	133.05%	131.36%	100.00%	-
P/NAPS	2.12	1.61	0.90	1.44	1.59	1.02	1.63	4.47%
YoY %	31.68%	78.89%	-37.50%	-9.43%	55.88%	-37.42%	-	-
Horiz. %	130.06%	98.77%	55.21%	88.34%	97.55%	62.58%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	18/02/11	08/02/10	13/02/09	28/01/08	13/02/07	10/02/06	25/02/05	-
Price	6.32	4.61	2.43	3.56	3.46	2.65	3.20	-
P/RPS	2.73	2.16	1.12	1.39	1.34	1.17	1.40	11.76%
YoY %	26.39%	92.86%	-19.42%	3.73%	14.53%	-16.43%	-	-
Horiz. %	195.00%	154.29%	80.00%	99.29%	95.71%	83.57%	100.00%	-
P/EPS	14.97	14.66	7.36	-82.45	22.92	18.20	25.30	-8.37%
YoY %	2.11%	99.18%	108.93%	-459.73%	25.93%	-28.06%	-	-
Horiz. %	59.17%	57.94%	29.09%	-325.89%	90.59%	71.94%	100.00%	-
EY	6.68	6.82	13.58	-1.21	4.36	5.49	3.95	9.14%
YoY %	-2.05%	-49.78%	1,222.31%	-127.75%	-20.58%	38.99%	-	-
Horiz. %	169.11%	172.66%	343.80%	-30.63%	110.38%	138.99%	100.00%	-
DY	2.61	1.57	2.40	1.29	1.45	1.39	1.20	13.81%
YoY %	66.24%	-34.58%	86.05%	-11.03%	4.32%	15.83%	-	-
Horiz. %	217.50%	130.83%	200.00%	107.50%	120.83%	115.83%	100.00%	-
P/NAPS	1.91	1.49	0.89	1.35	1.73	1.14	1.60	2.99%
YoY %	28.19%	67.42%	-34.07%	-21.97%	51.75%	-28.75%	-	-
Horiz. %	119.37%	93.12%	55.62%	84.38%	108.12%	71.25%	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