[AMBANK] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -70.17%
YoY- 3.23%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 8,705,892 6,358,783 4,018,107 1,811,139 7,139,086 5,628,197 3,826,627 72.89%
PBT 2,138,987 1,668,293 1,150,383 616,326 2,033,614 1,539,885 1,069,509 58.67%
Tax -475,499 -429,754 -303,929 -162,626 -500,743 -373,527 -261,187 49.04%
NP 1,663,488 1,238,539 846,454 453,700 1,532,871 1,166,358 808,322 61.72%
-
NP to SH 1,620,724 1,219,527 823,319 442,875 1,484,416 1,135,262 789,079 61.51%
-
Tax Rate 22.23% 25.76% 26.42% 26.39% 24.62% 24.26% 24.42% -
Total Cost 7,042,404 5,120,244 3,171,653 1,357,439 5,606,215 4,461,839 3,018,305 75.82%
-
Net Worth 11,996,669 11,662,280 8,991,010 11,439,013 11,032,852 8,972,188 10,560,025 8.86%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 659,816 209,861 209,790 - 600,976 197,388 197,439 123.36%
Div Payout % 40.71% 17.21% 25.48% - 40.49% 17.39% 25.02% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 11,996,669 11,662,280 8,991,010 11,439,013 11,032,852 8,972,188 10,560,025 8.86%
NOSH 2,999,167 2,998,015 2,997,003 2,994,506 2,989,932 2,990,729 2,991,508 0.17%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 19.11% 19.48% 21.07% 25.05% 21.47% 20.72% 21.12% -
ROE 13.51% 10.46% 9.16% 3.87% 13.45% 12.65% 7.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 290.28 212.10 134.07 60.48 238.77 188.19 127.92 72.59%
EPS 54.04 40.67 27.47 14.79 49.64 37.96 26.37 61.26%
DPS 22.00 7.00 7.00 0.00 20.10 6.60 6.60 122.98%
NAPS 4.00 3.89 3.00 3.82 3.69 3.00 3.53 8.68%
Adjusted Per Share Value based on latest NOSH - 2,994,506
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 263.31 192.32 121.53 54.78 215.92 170.23 115.74 72.89%
EPS 49.02 36.89 24.90 13.39 44.90 34.34 23.87 61.49%
DPS 19.96 6.35 6.35 0.00 18.18 5.97 5.97 123.42%
NAPS 3.6284 3.5273 2.7194 3.4598 3.3369 2.7137 3.1939 8.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 6.55 6.80 6.36 6.29 6.31 5.95 5.79 -
P/RPS 2.26 3.21 4.74 10.40 2.64 3.16 4.53 -37.07%
P/EPS 12.12 16.72 23.15 42.53 12.71 15.67 21.95 -32.67%
EY 8.25 5.98 4.32 2.35 7.87 6.38 4.56 48.42%
DY 3.36 1.03 1.10 0.00 3.19 1.11 1.14 105.43%
P/NAPS 1.64 1.75 2.12 1.65 1.71 1.98 1.64 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 19/02/13 08/11/12 14/08/12 17/05/12 14/02/12 16/11/11 -
Price 7.15 6.27 6.38 6.46 6.23 6.12 5.65 -
P/RPS 2.46 2.96 4.76 10.68 2.61 3.25 4.42 -32.31%
P/EPS 13.23 15.41 23.22 43.68 12.55 16.12 21.42 -27.45%
EY 7.56 6.49 4.31 2.29 7.97 6.20 4.67 37.82%
DY 3.08 1.12 1.10 0.00 3.23 1.08 1.17 90.54%
P/NAPS 1.79 1.61 2.13 1.69 1.69 2.04 1.60 7.76%

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