[AMBANK] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -2.4%
YoY- 33.85%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 9,560,874 8,478,377 7,504,262 7,069,574 6,492,730 5,897,398 6,006,500 8.04%
PBT 2,470,424 2,224,390 2,053,180 1,919,453 1,423,802 1,259,040 1,181,094 13.07%
Tax -624,130 -573,005 -498,036 -499,792 -368,509 -335,674 -398,190 7.77%
NP 1,846,293 1,651,385 1,555,144 1,419,661 1,055,293 923,365 782,904 15.35%
-
NP to SH 1,758,229 1,626,036 1,513,682 1,368,621 1,022,492 908,008 601,398 19.55%
-
Tax Rate 25.26% 25.76% 24.26% 26.04% 25.88% 26.66% 33.71% -
Total Cost 7,714,581 6,826,992 5,949,118 5,649,913 5,437,437 4,974,033 5,223,596 6.70%
-
Net Worth 12,595,341 11,662,280 8,972,188 9,946,143 8,903,721 7,433,611 5,988,182 13.18%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 288,580 279,814 263,184 - - - - -
Div Payout % 16.41% 17.21% 17.39% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 12,595,341 11,662,280 8,972,188 9,946,143 8,903,721 7,433,611 5,988,182 13.18%
NOSH 3,006,048 2,998,015 2,990,729 3,004,877 2,872,168 2,722,934 2,276,875 4.73%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.31% 19.48% 20.72% 20.08% 16.25% 15.66% 13.03% -
ROE 13.96% 13.94% 16.87% 13.76% 11.48% 12.21% 10.04% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 318.05 282.80 250.92 235.27 226.06 216.58 263.80 3.16%
EPS 58.49 54.23 50.61 45.55 35.60 33.35 26.71 13.94%
DPS 9.60 9.33 8.80 0.00 0.00 0.00 0.00 -
NAPS 4.19 3.89 3.00 3.31 3.10 2.73 2.63 8.06%
Adjusted Per Share Value based on latest NOSH - 3,003,795
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 289.17 256.43 226.97 213.82 196.37 178.37 181.67 8.04%
EPS 53.18 49.18 45.78 41.39 30.93 27.46 18.19 19.55%
DPS 8.73 8.46 7.96 0.00 0.00 0.00 0.00 -
NAPS 3.8095 3.5273 2.7137 3.0082 2.693 2.2483 1.8111 13.18%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 7.24 6.80 5.95 7.03 5.00 2.47 3.80 -
P/RPS 2.28 2.40 2.37 2.99 2.21 1.14 1.44 7.95%
P/EPS 12.38 12.54 11.76 15.43 14.04 7.41 14.39 -2.47%
EY 8.08 7.98 8.51 6.48 7.12 13.50 6.95 2.54%
DY 1.33 1.37 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.75 1.98 2.12 1.61 0.90 1.44 3.10%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 17/02/14 19/02/13 14/02/12 18/02/11 08/02/10 13/02/09 28/01/08 -
Price 7.31 6.27 6.12 6.32 4.61 2.43 3.56 -
P/RPS 2.30 2.22 2.44 2.69 2.04 1.12 1.35 9.27%
P/EPS 12.50 11.56 12.09 13.88 12.95 7.29 13.48 -1.24%
EY 8.00 8.65 8.27 7.21 7.72 13.72 7.42 1.26%
DY 1.31 1.49 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.61 2.04 1.91 1.49 0.89 1.35 4.31%

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