[AMBANK] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 1.18%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,606,005 9,517,765 9,449,283 9,069,245 8,498,133 7,908,740 7,369,634 19.34%
PBT 2,448,238 2,327,569 2,230,388 2,164,001 2,143,044 2,118,280 2,070,746 11.82%
Tax -577,183 -513,843 -463,955 -466,548 -475,499 -547,342 -533,857 5.34%
NP 1,871,055 1,813,726 1,766,433 1,697,453 1,667,545 1,570,938 1,536,889 14.02%
-
NP to SH 1,782,379 1,723,521 1,703,896 1,643,483 1,624,376 1,544,802 1,494,777 12.45%
-
Tax Rate 23.58% 22.08% 20.80% 21.56% 22.19% 25.84% 25.78% -
Total Cost 7,734,950 7,704,039 7,682,850 7,371,792 6,830,588 6,337,802 5,832,745 20.72%
-
Net Worth 13,102,803 12,599,333 12,421,756 12,470,310 11,974,891 11,670,741 8,999,500 28.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 724,437 666,737 666,737 660,172 660,172 613,262 613,262 11.75%
Div Payout % 40.64% 38.68% 39.13% 40.17% 40.64% 39.70% 41.03% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 13,102,803 12,599,333 12,421,756 12,470,310 11,974,891 11,670,741 8,999,500 28.48%
NOSH 3,005,230 3,007,000 3,007,689 3,004,894 3,001,226 3,000,190 2,999,833 0.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.48% 19.06% 18.69% 18.72% 19.62% 19.86% 20.85% -
ROE 13.60% 13.68% 13.72% 13.18% 13.56% 13.24% 16.61% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 319.64 316.52 314.17 301.82 283.16 263.61 245.67 19.19%
EPS 59.31 57.32 56.65 54.69 54.12 51.49 49.83 12.32%
DPS 24.10 22.20 22.20 22.00 22.00 20.50 20.50 11.39%
NAPS 4.36 4.19 4.13 4.15 3.99 3.89 3.00 28.33%
Adjusted Per Share Value based on latest NOSH - 3,004,894
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 289.85 287.18 285.12 273.65 256.42 238.63 222.37 19.34%
EPS 53.78 52.00 51.41 49.59 49.01 46.61 45.10 12.46%
DPS 21.86 20.12 20.12 19.92 19.92 18.50 18.50 11.77%
NAPS 3.9536 3.8016 3.7481 3.7627 3.6132 3.5215 2.7154 28.49%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.18 7.24 7.42 7.34 6.55 6.80 6.36 -
P/RPS 2.25 2.29 2.36 2.43 2.31 2.58 2.59 -8.96%
P/EPS 12.11 12.63 13.10 13.42 12.10 13.21 12.76 -3.42%
EY 8.26 7.92 7.63 7.45 8.26 7.57 7.83 3.63%
DY 3.36 3.07 2.99 3.00 3.36 3.01 3.22 2.88%
P/NAPS 1.65 1.73 1.80 1.77 1.64 1.75 2.12 -15.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 17/02/14 14/11/13 16/08/13 16/05/13 19/02/13 08/11/12 -
Price 7.28 7.31 7.35 7.96 7.15 6.27 6.38 -
P/RPS 2.28 2.31 2.34 2.64 2.53 2.38 2.60 -8.39%
P/EPS 12.27 12.75 12.97 14.55 13.21 12.18 12.80 -2.78%
EY 8.15 7.84 7.71 6.87 7.57 8.21 7.81 2.88%
DY 3.31 3.04 3.02 2.76 3.08 3.27 3.21 2.06%
P/NAPS 1.67 1.74 1.78 1.92 1.79 1.61 2.13 -14.98%

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