[AMBANK] QoQ TTM Result on 31-Mar-2006 [#4]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

31-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

31-Mar-2006 [#4]

Profit Trend

QoQ- 18.99%

YoY- 81.03%

Quarter Report

AHB.pdf

Latest QR

Upcoming QR

AMBANK's Result

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	5,480,234	5,132,536	5,047,738	4,951,608	4,844,606	4,679,636	4,482,496	14.29%
YoY %	6.77%	1.68%	1.94%	2.21%	3.53%	4.40%	-	-
Horiz. %	122.26%	114.50%	112.61%	110.47%	108.08%	104.40%	100.00%	-
PBT	722,411	683,167	728,079	715,337	633,908	628,986	560,239	18.41%
YoY %	5.74%	-6.17%	1.78%	12.85%	0.78%	12.27%	-	-
Horiz. %	128.95%	121.94%	129.96%	127.68%	113.15%	112.27%	100.00%	-
Tax	-252,669	-231,509	-225,216	-232,532	-231,503	-274,212	-285,198	-7.73%
YoY %	-9.14%	-2.79%	3.15%	-0.44%	15.58%	3.85%	-	-
Horiz. %	88.59%	81.17%	78.97%	81.53%	81.17%	96.15%	100.00%	-
NP	469,742	451,658	502,863	482,805	402,405	354,774	275,041	42.74%
YoY %	4.00%	-10.18%	4.15%	19.98%	13.43%	28.99%	-	-
Horiz. %	170.79%	164.21%	182.83%	175.54%	146.31%	128.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	321,395	334,007	381,907	369,270	310,336	299,466	259,120	15.39%
YoY %	-3.78%	-12.54%	3.42%	18.99%	3.63%	15.57%	-	-
Horiz. %	124.03%	128.90%	147.39%	142.51%	119.77%	115.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.98%	33.89%	30.93%	32.51%	36.52%	43.60%	50.91%	-
YoY %	3.22%	9.57%	-4.86%	-10.98%	-16.24%	-14.36%	-	-
Horiz. %	68.71%	66.57%	60.75%	63.86%	71.73%	85.64%	100.00%	-
Total Cost	5,010,492	4,680,878	4,544,875	4,468,803	4,442,201	4,324,862	4,207,455	12.31%
YoY %	7.04%	2.99%	1.70%	0.60%	2.71%	2.79%	-	-
Horiz. %	119.09%	111.25%	108.02%	106.21%	105.58%	102.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,258,666	4,259,320	4,263,472	4,257,280	4,967,016	4,299,140	4,282,023	-0.36%
YoY %	-0.02%	-0.10%	0.15%	-14.29%	15.54%	0.40%	-	-
Horiz. %	99.45%	99.47%	99.57%	99.42%	116.00%	100.40%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	106,432	106,432	106,432	106,432	78,322	78,322	78,322	22.61%
YoY %	0.00%	0.00%	0.00%	35.89%	0.00%	0.00%	-	-
Horiz. %	135.89%	135.89%	135.89%	135.89%	100.00%	100.00%	100.00%	-
Div Payout %	33.12%	31.87%	27.87%	28.82%	25.24%	26.15%	30.23%	-
YoY %	3.92%	14.35%	-3.30%	14.18%	-3.48%	-13.50%	-	-
Horiz. %	109.56%	105.43%	92.19%	95.34%	83.49%	86.50%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	4,258,666	4,259,320	4,263,472	4,257,280	4,967,016	4,299,140	4,282,023	-0.36%
YoY %	-0.02%	-0.10%	0.15%	-14.29%	15.54%	0.40%	-	-
Horiz. %	99.45%	99.47%	99.57%	99.42%	116.00%	100.40%	100.00%	-
NOSH	2,129,333	2,129,660	2,131,736	2,128,640	2,131,766	2,128,287	2,130,360	-0.03%
YoY %	-0.02%	-0.10%	0.15%	-0.15%	0.16%	-0.10%	-	-
Horiz. %	99.95%	99.97%	100.06%	99.92%	100.07%	99.90%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	8.57%	8.80%	9.96%	9.75%	8.31%	7.58%	6.14%	-
YoY %	-2.61%	-11.65%	2.15%	17.33%	9.63%	23.45%	-	-
Horiz. %	139.58%	143.32%	162.21%	158.79%	135.34%	123.45%	100.00%	-
ROE	7.55%	7.84%	8.96%	8.67%	6.25%	6.97%	6.05%	-
YoY %	-3.70%	-12.50%	3.34%	38.72%	-10.33%	15.21%	-	-
Horiz. %	124.79%	129.59%	148.10%	143.31%	103.31%	115.21%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	257.37	241.00	236.79	232.62	227.26	219.88	210.41	14.33%
YoY %	6.79%	1.78%	1.79%	2.36%	3.36%	4.50%	-	-
Horiz. %	122.32%	114.54%	112.54%	110.56%	108.01%	104.50%	100.00%	-
EPS	15.09	15.68	17.92	17.35	14.56	14.07	12.16	15.43%
YoY %	-3.76%	-12.50%	3.29%	19.16%	3.48%	15.71%	-	-
Horiz. %	124.10%	128.95%	147.37%	142.68%	119.74%	115.71%	100.00%	-
DPS	5.00	5.00	5.00	5.00	3.67	3.68	3.68	22.60%
YoY %	0.00%	0.00%	0.00%	36.24%	-0.27%	0.00%	-	-
Horiz. %	135.87%	135.87%	135.87%	135.87%	99.73%	100.00%	100.00%	-
NAPS	2.00	2.00	2.00	2.00	2.33	2.02	2.01	-0.33%
YoY %	0.00%	0.00%	0.00%	-14.16%	15.35%	0.50%	-	-
Horiz. %	99.50%	99.50%	99.50%	99.50%	115.92%	100.50%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,128,640
RPS	165.36	154.87	152.31	149.41	146.18	141.20	135.25	14.29%
YoY %	6.77%	1.68%	1.94%	2.21%	3.53%	4.40%	-	-
Horiz. %	122.26%	114.51%	112.61%	110.47%	108.08%	104.40%	100.00%	-
EPS	9.70	10.08	11.52	11.14	9.36	9.04	7.82	15.40%
YoY %	-3.77%	-12.50%	3.41%	19.02%	3.54%	15.60%	-	-
Horiz. %	124.04%	128.90%	147.31%	142.46%	119.69%	115.60%	100.00%	-
DPS	3.21	3.21	3.21	3.21	2.36	2.36	2.36	22.69%
YoY %	0.00%	0.00%	0.00%	36.02%	0.00%	0.00%	-	-
Horiz. %	136.02%	136.02%	136.02%	136.02%	100.00%	100.00%	100.00%	-
NAPS	1.285	1.2852	1.2864	1.2846	1.4987	1.2972	1.292	-0.36%
YoY %	-0.02%	-0.09%	0.14%	-14.29%	15.53%	0.40%	-	-
Horiz. %	99.46%	99.47%	99.57%	99.43%	116.00%	100.40%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	3.18	2.48	2.52	2.83	2.37	2.58	2.51	-
P/RPS	1.24	1.03	1.06	1.22	1.04	1.17	1.19	2.77%
YoY %	20.39%	-2.83%	-13.11%	17.31%	-11.11%	-1.68%	-	-
Horiz. %	104.20%	86.55%	89.08%	102.52%	87.39%	98.32%	100.00%	-
P/EPS	21.07	15.81	14.07	16.31	16.28	18.34	20.64	1.38%
YoY %	33.27%	12.37%	-13.73%	0.18%	-11.23%	-11.14%	-	-
Horiz. %	102.08%	76.60%	68.17%	79.02%	78.88%	88.86%	100.00%	-
EY	4.75	6.32	7.11	6.13	6.14	5.45	4.85	-1.37%
YoY %	-24.84%	-11.11%	15.99%	-0.16%	12.66%	12.37%	-	-
Horiz. %	97.94%	130.31%	146.60%	126.39%	126.60%	112.37%	100.00%	-
DY	1.57	2.02	1.98	1.77	1.55	1.43	1.46	4.94%
YoY %	-22.28%	2.02%	11.86%	14.19%	8.39%	-2.05%	-	-
Horiz. %	107.53%	138.36%	135.62%	121.23%	106.16%	97.95%	100.00%	-
P/NAPS	1.59	1.24	1.26	1.42	1.02	1.28	1.25	17.34%
YoY %	28.23%	-1.59%	-11.27%	39.22%	-20.31%	2.40%	-	-
Horiz. %	127.20%	99.20%	100.80%	113.60%	81.60%	102.40%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	13/02/07	14/11/06	11/08/06	31/05/06	10/02/06	18/11/05	10/08/05	-
Price	3.46	2.90	2.43	2.52	2.65	2.42	2.77	-
P/RPS	1.34	1.20	1.03	1.08	1.17	1.10	1.32	1.00%
YoY %	11.67%	16.50%	-4.63%	-7.69%	6.36%	-16.67%	-	-
Horiz. %	101.52%	90.91%	78.03%	81.82%	88.64%	83.33%	100.00%	-
P/EPS	22.92	18.49	13.56	14.53	18.20	17.20	22.77	0.43%
YoY %	23.96%	36.36%	-6.68%	-20.16%	5.81%	-24.46%	-	-
Horiz. %	100.66%	81.20%	59.55%	63.81%	79.93%	75.54%	100.00%	-
EY	4.36	5.41	7.37	6.88	5.49	5.81	4.39	-0.45%
YoY %	-19.41%	-26.59%	7.12%	25.32%	-5.51%	32.35%	-	-
Horiz. %	99.32%	123.23%	167.88%	156.72%	125.06%	132.35%	100.00%	-
DY	1.45	1.72	2.06	1.98	1.39	1.52	1.33	5.91%
YoY %	-15.70%	-16.50%	4.04%	42.45%	-8.55%	14.29%	-	-
Horiz. %	109.02%	129.32%	154.89%	148.87%	104.51%	114.29%	100.00%	-
P/NAPS	1.73	1.45	1.22	1.26	1.14	1.20	1.38	16.21%
YoY %	19.31%	18.85%	-3.17%	10.53%	-5.00%	-13.04%	-	-
Horiz. %	125.36%	105.07%	88.41%	91.30%	82.61%	86.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos