[AMBANK] YoY TTM Result on 31-Mar-2003 [#4]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

30-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Mar-2003

Quarter

31-Mar-2003 [#4]

Profit Trend

QoQ- -12.34%

YoY- 27.52%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	4,951,608	4,233,099	4,419,910	4,203,373	3,449,165	3,350,614	3,875,582	4.16%
YoY %	16.97%	-4.23%	5.15%	21.87%	2.94%	-13.55%	-	-
Horiz. %	127.76%	109.22%	114.05%	108.46%	89.00%	86.45%	100.00%	-
PBT	715,337	492,567	351,624	396,503	431,849	650,105	853,185	-2.89%
YoY %	45.23%	40.08%	-11.32%	-8.18%	-33.57%	-23.80%	-	-
Horiz. %	83.84%	57.73%	41.21%	46.47%	50.62%	76.20%	100.00%	-
Tax	-232,532	-288,580	-131,081	-140,661	-231,224	-302,669	-307,146	-4.53%
YoY %	19.42%	-120.15%	6.81%	39.17%	23.60%	1.46%	-	-
Horiz. %	75.71%	93.96%	42.68%	45.80%	75.28%	98.54%	100.00%	-
NP	482,805	203,987	220,543	255,842	200,625	347,436	546,039	-2.02%
YoY %	136.68%	-7.51%	-13.80%	27.52%	-42.26%	-36.37%	-	-
Horiz. %	88.42%	37.36%	40.39%	46.85%	36.74%	63.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	369,270	203,987	220,543	255,842	200,625	347,436	546,039	-6.30%
YoY %	81.03%	-7.51%	-13.80%	27.52%	-42.26%	-36.37%	-	-
Horiz. %	67.63%	37.36%	40.39%	46.85%	36.74%	63.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.51%	58.59%	37.28%	35.48%	53.54%	46.56%	36.00%	-
YoY %	-44.51%	57.16%	5.07%	-33.73%	14.99%	29.33%	-	-
Horiz. %	90.31%	162.75%	103.56%	98.56%	148.72%	129.33%	100.00%	-
Total Cost	4,468,803	4,029,112	4,199,367	3,947,531	3,248,540	3,003,178	3,329,543	5.02%
YoY %	10.91%	-4.05%	6.38%	21.52%	8.17%	-9.80%	-	-
Horiz. %	134.22%	121.01%	126.12%	118.56%	97.57%	90.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,257,280	3,916,110	3,610,363	2,936,199	2,183,594	2,072,445	859,416	30.54%
YoY %	8.71%	8.47%	22.96%	34.47%	5.36%	141.15%	-	-
Horiz. %	495.37%	455.67%	420.09%	341.65%	254.08%	241.15%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	106,432	78,322	72,207	35,234	32,617	32,020	14,946	38.68%
YoY %	35.89%	8.47%	104.94%	8.02%	1.86%	114.24%	-	-
Horiz. %	712.11%	524.03%	483.12%	235.74%	218.23%	214.24%	100.00%	-
Div Payout %	28.82%	38.40%	32.74%	13.77%	16.26%	9.22%	2.74%	-
YoY %	-24.95%	17.29%	137.76%	-15.31%	76.36%	236.50%	-	-
Horiz. %	1,051.82%	1,401.46%	1,194.89%	502.55%	593.43%	336.50%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	4,257,280	3,916,110	3,610,363	2,936,199	2,183,594	2,072,445	859,416	30.54%
YoY %	8.71%	8.47%	22.96%	34.47%	5.36%	141.15%	-	-
Horiz. %	495.37%	455.67%	420.09%	341.65%	254.08%	241.15%	100.00%	-
NOSH	2,128,640	1,958,055	1,805,181	978,733	906,055	889,461	415,177	31.29%
YoY %	8.71%	8.47%	84.44%	8.02%	1.87%	114.24%	-	-
Horiz. %	512.71%	471.62%	434.80%	235.74%	218.23%	214.24%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	9.75%	4.82%	4.99%	6.09%	5.82%	10.37%	14.09%	-
YoY %	102.28%	-3.41%	-18.06%	4.64%	-43.88%	-26.40%	-	-
Horiz. %	69.20%	34.21%	35.42%	43.22%	41.31%	73.60%	100.00%	-
ROE	8.67%	5.21%	6.11%	8.71%	9.19%	16.76%	63.54%	-
YoY %	66.41%	-14.73%	-29.85%	-5.22%	-45.17%	-73.62%	-	-
Horiz. %	13.64%	8.20%	9.62%	13.71%	14.46%	26.38%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	232.62	216.19	244.85	429.47	380.68	376.70	933.48	-20.66%
YoY %	7.60%	-11.71%	-42.99%	12.82%	1.06%	-59.65%	-	-
Horiz. %	24.92%	23.16%	26.23%	46.01%	40.78%	40.35%	100.00%	-
EPS	17.35	10.42	12.22	26.14	22.14	39.06	131.52	-28.64%
YoY %	66.51%	-14.73%	-53.25%	18.07%	-43.32%	-70.30%	-	-
Horiz. %	13.19%	7.92%	9.29%	19.88%	16.83%	29.70%	100.00%	-
DPS	5.00	4.00	4.00	3.60	3.60	3.60	3.60	5.62%
YoY %	25.00%	0.00%	11.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	138.89%	111.11%	111.11%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.00	2.00	2.00	3.00	2.41	2.33	2.07	-0.57%
YoY %	0.00%	0.00%	-33.33%	24.48%	3.43%	12.56%	-	-
Horiz. %	96.62%	96.62%	96.62%	144.93%	116.43%	112.56%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 978,733
RPS	149.41	127.73	133.36	126.83	104.07	101.10	116.94	4.16%
YoY %	16.97%	-4.22%	5.15%	21.87%	2.94%	-13.55%	-	-
Horiz. %	127.77%	109.23%	114.04%	108.46%	88.99%	86.45%	100.00%	-
EPS	11.14	6.15	6.65	7.72	6.05	10.48	16.48	-6.31%
YoY %	81.14%	-7.52%	-13.86%	27.60%	-42.27%	-36.41%	-	-
Horiz. %	67.60%	37.32%	40.35%	46.84%	36.71%	63.59%	100.00%	-
DPS	3.21	2.36	2.18	1.06	0.98	0.97	0.45	38.72%
YoY %	36.02%	8.26%	105.66%	8.16%	1.03%	115.56%	-	-
Horiz. %	713.33%	524.44%	484.44%	235.56%	217.78%	215.56%	100.00%	-
NAPS	1.2846	1.1816	1.0894	0.8859	0.6589	0.6253	0.2593	30.54%
YoY %	8.72%	8.46%	22.97%	34.45%	5.37%	141.15%	-	-
Horiz. %	495.41%	455.69%	420.13%	341.65%	254.11%	241.15%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	2.83	2.81	4.04	3.24	5.25	2.95	14.20	-
P/RPS	1.22	1.30	1.65	0.75	1.38	0.78	1.52	-3.59%
YoY %	-6.15%	-21.21%	120.00%	-45.65%	76.92%	-48.68%	-	-
Horiz. %	80.26%	85.53%	108.55%	49.34%	90.79%	51.32%	100.00%	-
P/EPS	16.31	26.97	33.07	12.39	23.71	7.55	10.80	7.10%
YoY %	-39.53%	-18.45%	166.91%	-47.74%	214.04%	-30.09%	-	-
Horiz. %	151.02%	249.72%	306.20%	114.72%	219.54%	69.91%	100.00%	-
EY	6.13	3.71	3.02	8.07	4.22	13.24	9.26	-6.64%
YoY %	65.23%	22.85%	-62.58%	91.23%	-68.13%	42.98%	-	-
Horiz. %	66.20%	40.06%	32.61%	87.15%	45.57%	142.98%	100.00%	-
DY	1.77	1.42	0.99	1.11	0.69	1.22	0.25	38.55%
YoY %	24.65%	43.43%	-10.81%	60.87%	-43.44%	388.00%	-	-
Horiz. %	708.00%	568.00%	396.00%	444.00%	276.00%	488.00%	100.00%	-
P/NAPS	1.42	1.41	2.02	1.08	2.18	1.27	6.86	-23.07%
YoY %	0.71%	-30.20%	87.04%	-50.46%	71.65%	-81.49%	-	-
Horiz. %	20.70%	20.55%	29.45%	15.74%	31.78%	18.51%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	31/05/06	16/05/05	31/05/04	30/05/03	20/05/02	22/05/01	-	-
Price	2.52	2.54	3.46	3.42	5.85	2.75	0.00	-
P/RPS	1.08	1.17	1.41	0.80	1.54	0.73	0.00	-
YoY %	-7.69%	-17.02%	76.25%	-48.05%	110.96%	0.00%	-	-
Horiz. %	147.95%	160.27%	193.15%	109.59%	210.96%	100.00%	-	-
P/EPS	14.53	24.38	28.32	13.08	26.42	7.04	0.00	-
YoY %	-40.40%	-13.91%	116.51%	-50.49%	275.28%	0.00%	-	-
Horiz. %	206.39%	346.31%	402.27%	185.80%	375.28%	100.00%	-	-
EY	6.88	4.10	3.53	7.64	3.79	14.20	0.00	-
YoY %	67.80%	16.15%	-53.80%	101.58%	-73.31%	0.00%	-	-
Horiz. %	48.45%	28.87%	24.86%	53.80%	26.69%	100.00%	-	-
DY	1.98	1.57	1.16	1.05	0.62	1.31	0.00	-
YoY %	26.11%	35.34%	10.48%	69.35%	-52.67%	0.00%	-	-
Horiz. %	151.15%	119.85%	88.55%	80.15%	47.33%	100.00%	-	-
P/NAPS	1.26	1.27	1.73	1.14	2.43	1.18	0.00	-
YoY %	-0.79%	-26.59%	51.75%	-53.09%	105.93%	0.00%	-	-
Horiz. %	106.78%	107.63%	146.61%	96.61%	205.93%	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