[AMBANK] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 100.34%
YoY- -6.68%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 976,771 4,421,794 3,219,384 2,123,774 1,090,320 4,203,374 3,041,552 -53.13%
PBT 124,703 342,642 234,679 130,257 124,015 402,055 342,107 -49.00%
Tax -73,318 -127,696 -45,444 20,010 -49,009 -138,899 -113,724 -25.39%
NP 51,385 214,946 189,235 150,267 75,006 263,156 228,383 -63.04%
-
NP to SH 51,385 214,946 189,235 150,267 75,006 263,156 228,383 -63.04%
-
Tax Rate 58.79% 37.27% 19.36% -15.36% 39.52% 34.55% 33.24% -
Total Cost 925,386 4,206,848 3,030,149 1,973,507 1,015,314 3,940,218 2,813,169 -52.37%
-
Net Worth 3,719,714 3,227,974 3,035,949 3,009,371 3,005,823 2,118,149 1,952,058 53.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 63,920 - - - 36,139 - -
Div Payout % - 29.74% - - - 13.73% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,719,714 3,227,974 3,035,949 3,009,371 3,005,823 2,118,149 1,952,058 53.76%
NOSH 1,859,857 1,598,007 1,517,974 1,003,123 1,001,941 1,003,862 976,029 53.76%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.26% 4.86% 5.88% 7.08% 6.88% 6.26% 7.51% -
ROE 1.38% 6.66% 6.23% 4.99% 2.50% 12.42% 11.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.52 276.71 212.08 211.72 108.82 418.72 311.63 -69.52%
EPS 2.76 13.45 12.47 9.99 4.99 17.48 15.60 -68.51%
DPS 0.00 4.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 2.00 2.02 2.00 3.00 3.00 2.11 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,002,984
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.54 133.74 97.37 64.23 32.98 127.13 91.99 -53.13%
EPS 1.55 6.50 5.72 4.54 2.27 7.96 6.91 -63.11%
DPS 0.00 1.93 0.00 0.00 0.00 1.09 0.00 -
NAPS 1.125 0.9763 0.9182 0.9102 0.9091 0.6406 0.5904 53.75%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.30 4.04 3.10 4.48 3.82 3.24 3.80 -
P/RPS 6.28 1.46 1.46 2.12 3.51 0.77 1.22 198.42%
P/EPS 119.44 30.04 24.87 29.91 51.03 12.36 16.24 278.64%
EY 0.84 3.33 4.02 3.34 1.96 8.09 6.16 -73.53%
DY 0.00 0.99 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 1.65 2.00 1.55 1.49 1.27 1.54 1.90 -8.98%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 21/11/03 15/08/03 30/05/03 21/02/03 -
Price 3.28 3.46 4.00 2.83 4.68 3.42 3.62 -
P/RPS 6.25 1.25 1.89 1.34 4.30 0.82 1.16 207.65%
P/EPS 118.72 25.72 32.09 18.89 62.52 13.05 15.47 289.54%
EY 0.84 3.89 3.12 5.29 1.60 7.67 6.46 -74.36%
DY 0.00 1.16 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 1.64 1.71 2.00 0.94 1.56 1.62 1.81 -6.36%

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