[AMBANK] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 4.69%
YoY- 33.96%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 9,517,765 7,908,740 7,436,756 6,962,424 6,416,916 5,910,856 5,963,696 8.09%
PBT 2,327,569 2,118,280 1,965,419 1,748,398 1,341,208 1,252,896 189,273 51.86%
Tax -513,843 -547,342 -472,657 -432,513 -364,008 -336,731 -126,970 26.21%
NP 1,813,726 1,570,938 1,492,762 1,315,885 977,200 916,165 62,303 75.30%
-
NP to SH 1,723,521 1,544,802 1,451,608 1,268,215 946,686 898,499 -100,504 -
-
Tax Rate 22.08% 25.84% 24.05% 24.74% 27.14% 26.88% 67.08% -
Total Cost 7,704,039 6,337,802 5,943,994 5,646,539 5,439,716 4,994,691 5,901,393 4.53%
-
Net Worth 12,599,333 11,670,741 8,966,887 9,942,561 9,330,374 7,430,724 6,121,650 12.77%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 666,737 613,262 557,618 496,203 217,961 158,561 106,519 35.71%
Div Payout % 38.68% 39.70% 38.41% 39.13% 23.02% 17.65% 0.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 12,599,333 11,670,741 8,966,887 9,942,561 9,330,374 7,430,724 6,121,650 12.77%
NOSH 3,007,000 3,000,190 2,988,962 3,003,795 3,009,798 2,721,877 2,327,623 4.35%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.06% 19.86% 20.07% 18.90% 15.23% 15.50% 1.04% -
ROE 13.68% 13.24% 16.19% 12.76% 10.15% 12.09% -1.64% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 316.52 263.61 248.81 231.79 213.20 217.16 256.21 3.58%
EPS 57.32 51.49 48.57 42.22 31.45 33.01 -4.32 -
DPS 22.20 20.50 18.60 16.50 7.24 5.83 4.58 30.05%
NAPS 4.19 3.89 3.00 3.31 3.10 2.73 2.63 8.06%
Adjusted Per Share Value based on latest NOSH - 3,003,795
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 287.18 238.63 224.39 210.08 193.62 178.35 179.94 8.09%
EPS 52.00 46.61 43.80 38.27 28.56 27.11 -3.03 -
DPS 20.12 18.50 16.83 14.97 6.58 4.78 3.21 35.74%
NAPS 3.8016 3.5215 2.7056 3.00 2.8153 2.2421 1.8471 12.77%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 7.24 6.80 5.95 7.03 5.00 2.47 3.80 -
P/RPS 2.29 2.58 2.39 3.03 2.35 1.14 1.48 7.53%
P/EPS 12.63 13.21 12.25 16.65 15.90 7.48 -88.01 -
EY 7.92 7.57 8.16 6.01 6.29 13.36 -1.14 -
DY 3.07 3.01 3.13 2.35 1.45 2.36 1.20 16.93%
P/NAPS 1.73 1.75 1.98 2.12 1.61 0.90 1.44 3.10%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 17/02/14 19/02/13 14/02/12 18/02/11 08/02/10 13/02/09 28/01/08 -
Price 7.31 6.27 6.12 6.32 4.61 2.43 3.56 -
P/RPS 2.31 2.38 2.46 2.73 2.16 1.12 1.39 8.82%
P/EPS 12.75 12.18 12.60 14.97 14.66 7.36 -82.45 -
EY 7.84 8.21 7.94 6.68 6.82 13.58 -1.21 -
DY 3.04 3.27 3.04 2.61 1.57 2.40 1.29 15.34%
P/NAPS 1.74 1.61 2.04 1.91 1.49 0.89 1.35 4.31%

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