[AMBANK] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 14.01%
YoY- -0.77%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,421,794 4,292,512 4,247,548 4,361,280 4,203,374 4,055,402 4,036,462 6.26%
PBT 342,642 312,905 260,514 496,060 402,055 456,142 460,116 -17.82%
Tax -127,696 -60,592 40,020 -196,036 -138,899 -151,632 -138,060 -5.06%
NP 214,946 252,313 300,534 300,024 263,156 304,510 322,056 -23.60%
-
NP to SH 214,946 252,313 300,534 300,024 263,156 304,510 322,056 -23.60%
-
Tax Rate 37.27% 19.36% -15.36% 39.52% 34.55% 33.24% 30.01% -
Total Cost 4,206,848 4,040,198 3,947,014 4,061,256 3,940,218 3,750,892 3,714,406 8.64%
-
Net Worth 3,227,974 3,035,949 3,009,371 3,005,823 2,118,149 1,952,058 2,795,401 10.05%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 63,920 - - - 36,139 - - -
Div Payout % 29.74% - - - 13.73% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 3,227,974 3,035,949 3,009,371 3,005,823 2,118,149 1,952,058 2,795,401 10.05%
NOSH 1,598,007 1,517,974 1,003,123 1,001,941 1,003,862 976,029 957,329 40.67%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.86% 5.88% 7.08% 6.88% 6.26% 7.51% 7.98% -
ROE 6.66% 8.31% 9.99% 9.98% 12.42% 15.60% 11.52% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 276.71 282.78 423.43 435.28 418.72 415.50 421.64 -24.46%
EPS 13.45 16.63 19.98 19.96 17.48 20.80 33.66 -45.71%
DPS 4.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 2.02 2.00 3.00 3.00 2.11 2.00 2.92 -21.76%
Adjusted Per Share Value based on latest NOSH - 1,001,941
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 133.74 129.83 128.47 131.91 127.13 122.66 122.08 6.26%
EPS 6.50 7.63 9.09 9.07 7.96 9.21 9.74 -23.61%
DPS 1.93 0.00 0.00 0.00 1.09 0.00 0.00 -
NAPS 0.9763 0.9182 0.9102 0.9091 0.6406 0.5904 0.8455 10.05%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.04 3.10 4.48 3.82 3.24 3.80 4.06 -
P/RPS 1.46 1.10 1.06 0.88 0.77 0.91 0.96 32.21%
P/EPS 30.04 18.65 14.95 12.76 12.36 12.18 12.07 83.54%
EY 3.33 5.36 6.69 7.84 8.09 8.21 8.29 -45.52%
DY 0.99 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 2.00 1.55 1.49 1.27 1.54 1.90 1.39 27.42%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 15/08/03 30/05/03 21/02/03 27/11/02 -
Price 3.46 4.00 2.83 4.68 3.42 3.62 3.86 -
P/RPS 1.25 1.41 0.67 1.08 0.82 0.87 0.92 22.64%
P/EPS 25.72 24.06 9.45 15.63 13.05 11.60 11.47 71.23%
EY 3.89 4.16 10.59 6.40 7.67 8.62 8.72 -41.58%
DY 1.16 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 1.71 2.00 0.94 1.56 1.62 1.81 1.32 18.81%

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