[AMBANK] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 1.46%
YoY- 14.46%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 9,358,822 9,517,765 7,908,740 7,436,756 6,962,424 6,416,916 5,910,856 7.95%
PBT 2,531,326 2,327,569 2,118,280 1,965,419 1,748,398 1,341,208 1,252,896 12.43%
Tax -550,467 -513,843 -547,342 -472,657 -432,513 -364,008 -336,731 8.53%
NP 1,980,859 1,813,726 1,570,938 1,492,762 1,315,885 977,200 916,165 13.70%
-
NP to SH 1,863,113 1,723,521 1,544,802 1,451,608 1,268,215 946,686 898,499 12.91%
-
Tax Rate 21.75% 22.08% 25.84% 24.05% 24.74% 27.14% 26.88% -
Total Cost 7,377,963 7,704,039 6,337,802 5,943,994 5,646,539 5,439,716 4,994,691 6.71%
-
Net Worth 13,828,111 12,599,333 11,670,741 8,966,887 9,942,561 9,330,374 7,430,724 10.90%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 869,114 666,737 613,262 557,618 496,203 217,961 158,561 32.76%
Div Payout % 46.65% 38.68% 39.70% 38.41% 39.13% 23.02% 17.65% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 13,828,111 12,599,333 11,670,741 8,966,887 9,942,561 9,330,374 7,430,724 10.90%
NOSH 3,006,111 3,007,000 3,000,190 2,988,962 3,003,795 3,009,798 2,721,877 1.66%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 21.17% 19.06% 19.86% 20.07% 18.90% 15.23% 15.50% -
ROE 13.47% 13.68% 13.24% 16.19% 12.76% 10.15% 12.09% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 311.33 316.52 263.61 248.81 231.79 213.20 217.16 6.18%
EPS 61.98 57.32 51.49 48.57 42.22 31.45 33.01 11.06%
DPS 28.90 22.20 20.50 18.60 16.50 7.24 5.83 30.56%
NAPS 4.60 4.19 3.89 3.00 3.31 3.10 2.73 9.08%
Adjusted Per Share Value based on latest NOSH - 2,988,962
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 282.39 287.18 238.63 224.39 210.08 193.62 178.35 7.95%
EPS 56.22 52.00 46.61 43.80 38.27 28.56 27.11 12.91%
DPS 26.22 20.12 18.50 16.83 14.97 6.58 4.78 32.78%
NAPS 4.1724 3.8016 3.5215 2.7056 3.00 2.8153 2.2421 10.90%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 6.60 7.24 6.80 5.95 7.03 5.00 2.47 -
P/RPS 2.12 2.29 2.58 2.39 3.03 2.35 1.14 10.88%
P/EPS 10.65 12.63 13.21 12.25 16.65 15.90 7.48 6.06%
EY 9.39 7.92 7.57 8.16 6.01 6.29 13.36 -5.70%
DY 4.38 3.07 3.01 3.13 2.35 1.45 2.36 10.85%
P/NAPS 1.43 1.73 1.75 1.98 2.12 1.61 0.90 8.01%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 17/02/14 19/02/13 14/02/12 18/02/11 08/02/10 13/02/09 -
Price 6.47 7.31 6.27 6.12 6.32 4.61 2.43 -
P/RPS 2.08 2.31 2.38 2.46 2.73 2.16 1.12 10.86%
P/EPS 10.44 12.75 12.18 12.60 14.97 14.66 7.36 5.99%
EY 9.58 7.84 8.21 7.94 6.68 6.82 13.58 -5.64%
DY 4.47 3.04 3.27 3.04 2.61 1.57 2.40 10.91%
P/NAPS 1.41 1.74 1.61 2.04 1.91 1.49 0.89 7.96%

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