[AMBANK] YoY TTM Result on 31-Mar-2006 [#4]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

31-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

31-Mar-2006 [#4]

Profit Trend

QoQ- 18.99%

YoY- 81.03%

Quarter Report

AHB.pdf

Latest QR

Upcoming QR

AMBANK's Result

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	5,970,417	5,994,464	5,687,588	4,951,608	4,233,099	4,419,910	4,203,373	6.01%
YoY %	-0.40%	5.40%	14.86%	16.97%	-4.23%	5.15%	-	-
Horiz. %	142.04%	142.61%	135.31%	117.80%	100.71%	105.15%	100.00%	-
PBT	1,217,636	1,194,437	-84,612	715,337	492,567	351,624	396,503	20.54%
YoY %	1.94%	1,511.66%	-111.83%	45.23%	40.08%	-11.32%	-	-
Horiz. %	307.09%	301.24%	-21.34%	180.41%	124.23%	88.68%	100.00%	-
Tax	-339,382	-383,618	-44,285	-232,532	-288,580	-131,081	-140,661	15.79%
YoY %	11.53%	-766.25%	80.96%	19.42%	-120.15%	6.81%	-	-
Horiz. %	241.28%	272.73%	31.48%	165.31%	205.16%	93.19%	100.00%	-
NP	878,254	810,819	-128,897	482,805	203,987	220,543	255,842	22.79%
YoY %	8.32%	729.04%	-126.70%	136.68%	-7.51%	-13.80%	-	-
Horiz. %	343.28%	316.92%	-50.38%	188.71%	79.73%	86.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	860,824	668,542	-282,456	369,270	203,987	220,543	255,842	22.38%
YoY %	28.76%	336.69%	-176.49%	81.03%	-7.51%	-13.80%	-	-
Horiz. %	336.47%	261.31%	-110.40%	144.34%	79.73%	86.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.87%	32.12%	-	32.51%	58.59%	37.28%	35.48%	-
YoY %	-13.23%	0.00%	-	-44.51%	57.16%	5.07%	-	-
Horiz. %	78.55%	90.53%	-	91.63%	165.14%	105.07%	100.00%	-
Total Cost	5,092,163	5,183,645	5,816,485	4,468,803	4,029,112	4,199,367	3,947,531	4.33%
YoY %	-1.76%	-10.88%	30.16%	10.91%	-4.05%	6.38%	-	-
Horiz. %	129.00%	131.31%	147.34%	113.21%	102.07%	106.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,737,622	6,950,263	4,878,609	4,257,280	3,916,110	3,610,363	2,936,199	17.50%
YoY %	11.33%	42.46%	14.59%	8.71%	8.47%	22.96%	-	-
Horiz. %	263.53%	236.71%	166.15%	144.99%	133.37%	122.96%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	217,961	158,561	106,519	106,432	78,322	72,207	35,234	35.45%
YoY %	37.46%	48.86%	0.08%	35.89%	8.47%	104.94%	-	-
Horiz. %	618.61%	450.02%	302.32%	302.07%	222.29%	204.94%	100.00%	-
Div Payout %	25.32%	23.72%	0.00%	28.82%	38.40%	32.74%	13.77%	-
YoY %	6.75%	0.00%	0.00%	-24.95%	17.29%	137.76%	-	-
Horiz. %	183.88%	172.26%	0.00%	209.30%	278.87%	237.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	7,737,622	6,950,263	4,878,609	4,257,280	3,916,110	3,610,363	2,936,199	17.50%
YoY %	11.33%	42.46%	14.59%	8.71%	8.47%	22.96%	-	-
Horiz. %	263.53%	236.71%	166.15%	144.99%	133.37%	122.96%	100.00%	-
NOSH	2,724,515	2,642,685	2,130,396	2,128,640	1,958,055	1,805,181	978,733	18.58%
YoY %	3.10%	24.05%	0.08%	8.71%	8.47%	84.44%	-	-
Horiz. %	278.37%	270.01%	217.67%	217.49%	200.06%	184.44%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	14.71%	13.53%	-2.27%	9.75%	4.82%	4.99%	6.09%	-
YoY %	8.72%	696.04%	-123.28%	102.28%	-3.41%	-18.06%	-	-
Horiz. %	241.54%	222.17%	-37.27%	160.10%	79.15%	81.94%	100.00%	-
ROE	11.13%	9.62%	-5.79%	8.67%	5.21%	6.11%	8.71%	-
YoY %	15.70%	266.15%	-166.78%	66.41%	-14.73%	-29.85%	-	-
Horiz. %	127.78%	110.45%	-66.48%	99.54%	59.82%	70.15%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	219.14	226.83	266.97	232.62	216.19	244.85	429.47	-10.59%
YoY %	-3.39%	-15.04%	14.77%	7.60%	-11.71%	-42.99%	-	-
Horiz. %	51.03%	52.82%	62.16%	54.16%	50.34%	57.01%	100.00%	-
EPS	31.60	25.30	-13.26	17.35	10.42	12.22	26.14	3.20%
YoY %	24.90%	290.80%	-176.43%	66.51%	-14.73%	-53.25%	-	-
Horiz. %	120.89%	96.79%	-50.73%	66.37%	39.86%	46.75%	100.00%	-
DPS	8.00	6.00	5.00	5.00	4.00	4.00	3.60	14.22%
YoY %	33.33%	20.00%	0.00%	25.00%	0.00%	11.11%	-	-
Horiz. %	222.22%	166.67%	138.89%	138.89%	111.11%	111.11%	100.00%	-
NAPS	2.84	2.63	2.29	2.00	2.00	2.00	3.00	-0.90%
YoY %	7.98%	14.85%	14.50%	0.00%	0.00%	-33.33%	-	-
Horiz. %	94.67%	87.67%	76.33%	66.67%	66.67%	66.67%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,128,640
RPS	180.15	180.87	171.61	149.41	127.73	133.36	126.83	6.01%
YoY %	-0.40%	5.40%	14.86%	16.97%	-4.22%	5.15%	-	-
Horiz. %	142.04%	142.61%	135.31%	117.80%	100.71%	105.15%	100.00%	-
EPS	25.97	20.17	-8.52	11.14	6.15	6.65	7.72	22.38%
YoY %	28.76%	336.74%	-176.48%	81.14%	-7.52%	-13.86%	-	-
Horiz. %	336.40%	261.27%	-110.36%	144.30%	79.66%	86.14%	100.00%	-
DPS	6.58	4.78	3.21	3.21	2.36	2.18	1.06	35.52%
YoY %	37.66%	48.91%	0.00%	36.02%	8.26%	105.66%	-	-
Horiz. %	620.75%	450.94%	302.83%	302.83%	222.64%	205.66%	100.00%	-
NAPS	2.3347	2.0971	1.472	1.2846	1.1816	1.0894	0.8859	17.51%
YoY %	11.33%	42.47%	14.59%	8.72%	8.46%	22.97%	-	-
Horiz. %	263.54%	236.72%	166.16%	145.01%	133.38%	122.97%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	2.61	3.44	3.76	2.83	2.81	4.04	3.24	-
P/RPS	1.19	1.52	1.41	1.22	1.30	1.65	0.75	7.99%
YoY %	-21.71%	7.80%	15.57%	-6.15%	-21.21%	120.00%	-	-
Horiz. %	158.67%	202.67%	188.00%	162.67%	173.33%	220.00%	100.00%	-
P/EPS	8.26	13.60	-28.36	16.31	26.97	33.07	12.39	-6.52%
YoY %	-39.26%	147.95%	-273.88%	-39.53%	-18.45%	166.91%	-	-
Horiz. %	66.67%	109.77%	-228.89%	131.64%	217.68%	266.91%	100.00%	-
EY	12.11	7.35	-3.53	6.13	3.71	3.02	8.07	6.99%
YoY %	64.76%	308.22%	-157.59%	65.23%	22.85%	-62.58%	-	-
Horiz. %	150.06%	91.08%	-43.74%	75.96%	45.97%	37.42%	100.00%	-
DY	3.07	1.74	1.33	1.77	1.42	0.99	1.11	18.45%
YoY %	76.44%	30.83%	-24.86%	24.65%	43.43%	-10.81%	-	-
Horiz. %	276.58%	156.76%	119.82%	159.46%	127.93%	89.19%	100.00%	-
P/NAPS	0.92	1.31	1.64	1.42	1.41	2.02	1.08	-2.63%
YoY %	-29.77%	-20.12%	15.49%	0.71%	-30.20%	87.04%	-	-
Horiz. %	85.19%	121.30%	151.85%	131.48%	130.56%	187.04%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	15/05/09	13/05/08	18/05/07	31/05/06	16/05/05	31/05/04	30/05/03	-
Price	3.18	3.84	3.98	2.52	2.54	3.46	3.42	-
P/RPS	1.45	1.69	1.49	1.08	1.17	1.41	0.80	10.40%
YoY %	-14.20%	13.42%	37.96%	-7.69%	-17.02%	76.25%	-	-
Horiz. %	181.25%	211.25%	186.25%	135.00%	146.25%	176.25%	100.00%	-
P/EPS	10.06	15.18	-30.02	14.53	24.38	28.32	13.08	-4.27%
YoY %	-33.73%	150.57%	-306.61%	-40.40%	-13.91%	116.51%	-	-
Horiz. %	76.91%	116.06%	-229.51%	111.09%	186.39%	216.51%	100.00%	-
EY	9.94	6.59	-3.33	6.88	4.10	3.53	7.64	4.47%
YoY %	50.83%	297.90%	-148.40%	67.80%	16.15%	-53.80%	-	-
Horiz. %	130.10%	86.26%	-43.59%	90.05%	53.66%	46.20%	100.00%	-
DY	2.52	1.56	1.26	1.98	1.57	1.16	1.05	15.69%
YoY %	61.54%	23.81%	-36.36%	26.11%	35.34%	10.48%	-	-
Horiz. %	240.00%	148.57%	120.00%	188.57%	149.52%	110.48%	100.00%	-
P/NAPS	1.12	1.46	1.74	1.26	1.27	1.73	1.14	-0.29%
YoY %	-23.29%	-16.09%	38.10%	-0.79%	-26.59%	51.75%	-	-
Horiz. %	98.25%	128.07%	152.63%	110.53%	111.40%	151.75%	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