[AMBANK] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -16.04%
YoY- -17.14%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 4,014,812 3,907,084 4,421,794 4,292,512 4,247,548 4,361,280 4,203,374 -3.00%
PBT 521,316 498,812 342,642 312,905 260,514 496,060 402,055 18.85%
Tax -297,902 -293,272 -127,696 -60,592 40,020 -196,036 -138,899 66.07%
NP 223,414 205,540 214,946 252,313 300,534 300,024 263,156 -10.31%
-
NP to SH 223,414 205,540 214,946 252,313 300,534 300,024 263,156 -10.31%
-
Tax Rate 57.14% 58.79% 37.27% 19.36% -15.36% 39.52% 34.55% -
Total Cost 3,791,398 3,701,544 4,206,848 4,040,198 3,947,014 4,061,256 3,940,218 -2.52%
-
Net Worth 3,727,054 3,719,714 3,227,974 3,035,949 3,009,371 3,005,823 2,118,149 45.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 63,920 - - - 36,139 -
Div Payout % - - 29.74% - - - 13.73% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,727,054 3,719,714 3,227,974 3,035,949 3,009,371 3,005,823 2,118,149 45.59%
NOSH 1,863,527 1,859,857 1,598,007 1,517,974 1,003,123 1,001,941 1,003,862 50.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.56% 5.26% 4.86% 5.88% 7.08% 6.88% 6.26% -
ROE 5.99% 5.53% 6.66% 8.31% 9.99% 9.98% 12.42% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 215.44 210.07 276.71 282.78 423.43 435.28 418.72 -35.71%
EPS 12.00 11.04 13.45 16.63 19.98 19.96 17.48 -22.12%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.60 -
NAPS 2.00 2.00 2.02 2.00 3.00 3.00 2.11 -3.49%
Adjusted Per Share Value based on latest NOSH - 1,523,642
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 121.14 117.89 133.42 129.52 128.16 131.59 126.83 -3.00%
EPS 6.74 6.20 6.49 7.61 9.07 9.05 7.94 -10.32%
DPS 0.00 0.00 1.93 0.00 0.00 0.00 1.09 -
NAPS 1.1246 1.1224 0.974 0.916 0.908 0.907 0.6391 45.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.30 3.30 4.04 3.10 4.48 3.82 3.24 -
P/RPS 1.53 1.57 1.46 1.10 1.06 0.88 0.77 57.85%
P/EPS 27.53 29.86 30.04 18.65 14.95 12.76 12.36 70.30%
EY 3.63 3.35 3.33 5.36 6.69 7.84 8.09 -41.30%
DY 0.00 0.00 0.99 0.00 0.00 0.00 1.11 -
P/NAPS 1.65 1.65 2.00 1.55 1.49 1.27 1.54 4.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 31/05/04 27/02/04 21/11/03 15/08/03 30/05/03 -
Price 3.48 3.28 3.46 4.00 2.83 4.68 3.42 -
P/RPS 1.62 1.56 1.25 1.41 0.67 1.08 0.82 57.25%
P/EPS 29.03 29.68 25.72 24.06 9.45 15.63 13.05 70.16%
EY 3.45 3.37 3.89 4.16 10.59 6.40 7.67 -41.20%
DY 0.00 0.00 1.16 0.00 0.00 0.00 1.05 -
P/NAPS 1.74 1.64 1.71 2.00 0.94 1.56 1.62 4.86%

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