[AMBANK] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 4.96%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,308,916 4,232,342 4,203,373 4,024,109 3,785,914 3,665,986 3,449,165 15.97%
PBT 307,569 398,110 396,503 432,600 437,727 437,548 431,849 -20.23%
Tax -55,692 -142,850 -140,661 -140,743 -159,651 -208,756 -231,224 -61.25%
NP 251,877 255,260 255,842 291,857 278,076 228,792 200,625 16.36%
-
NP to SH 251,877 255,260 255,842 291,857 278,076 228,792 200,625 16.36%
-
Tax Rate 18.11% 35.88% 35.48% 32.53% 36.47% 47.71% 53.54% -
Total Cost 4,057,039 3,977,082 3,947,531 3,732,252 3,507,838 3,437,194 3,248,540 15.95%
-
Net Worth 3,008,954 3,005,823 2,936,199 1,952,045 2,796,762 2,615,085 2,183,594 23.80%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 35,234 35,234 35,234 32,617 32,617 32,617 32,617 5.27%
Div Payout % 13.99% 13.80% 13.77% 11.18% 11.73% 14.26% 16.26% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 3,008,954 3,005,823 2,936,199 1,952,045 2,796,762 2,615,085 2,183,594 23.80%
NOSH 1,002,984 1,001,941 978,733 976,022 957,795 924,058 906,055 7.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.85% 6.03% 6.09% 7.25% 7.35% 6.24% 5.82% -
ROE 8.37% 8.49% 8.71% 14.95% 9.94% 8.75% 9.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 429.61 422.41 429.47 412.30 395.27 396.73 380.68 8.38%
EPS 25.11 25.48 26.14 29.90 29.03 24.76 22.14 8.74%
DPS 3.51 3.52 3.60 3.34 3.41 3.53 3.60 -1.67%
NAPS 3.00 3.00 3.00 2.00 2.92 2.83 2.41 15.70%
Adjusted Per Share Value based on latest NOSH - 976,022
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 130.32 128.01 127.13 121.71 114.51 110.88 104.32 15.97%
EPS 7.62 7.72 7.74 8.83 8.41 6.92 6.07 16.35%
DPS 1.07 1.07 1.07 0.99 0.99 0.99 0.99 5.31%
NAPS 0.9101 0.9091 0.8881 0.5904 0.8459 0.7909 0.6604 23.81%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.48 3.82 3.24 3.80 4.06 5.35 5.25 -
P/RPS 1.04 0.90 0.75 0.92 1.03 1.35 1.38 -17.17%
P/EPS 17.84 14.99 12.39 12.71 13.98 21.61 23.71 -17.25%
EY 5.61 6.67 8.07 7.87 7.15 4.63 4.22 20.88%
DY 0.78 0.92 1.11 0.88 0.84 0.66 0.69 8.50%
P/NAPS 1.49 1.27 1.08 1.90 1.39 1.89 2.18 -22.38%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 15/08/03 30/05/03 21/02/03 27/11/02 07/08/02 20/05/02 -
Price 2.83 4.68 3.42 3.62 3.86 4.88 5.85 -
P/RPS 0.66 1.11 0.80 0.88 0.98 1.23 1.54 -43.12%
P/EPS 11.27 18.37 13.08 12.11 13.30 19.71 26.42 -43.30%
EY 8.87 5.44 7.64 8.26 7.52 5.07 3.79 76.18%
DY 1.24 0.75 1.05 0.92 0.88 0.72 0.62 58.67%
P/NAPS 0.94 1.56 1.14 1.81 1.32 1.72 2.43 -46.87%

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