[AMBANK] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -2.63%
YoY- 8.13%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,187,472 8,418,033 9,231,297 9,560,874 8,478,377 7,504,262 7,069,574 2.47%
PBT 1,813,928 1,852,190 2,581,208 2,470,424 2,224,390 2,053,180 1,919,453 -0.93%
Tax -411,137 -401,186 -588,509 -624,130 -573,005 -498,036 -499,792 -3.19%
NP 1,402,790 1,451,004 1,992,698 1,846,293 1,651,385 1,555,144 1,419,661 -0.19%
-
NP to SH 1,318,390 1,362,909 1,865,874 1,758,229 1,626,036 1,513,682 1,368,621 -0.62%
-
Tax Rate 22.67% 21.66% 22.80% 25.26% 25.76% 24.26% 26.04% -
Total Cost 6,784,681 6,967,029 7,238,598 7,714,581 6,826,992 5,949,118 5,649,913 3.09%
-
Net Worth 15,633,090 14,842,971 13,834,661 12,595,341 11,662,280 8,972,188 9,946,143 7.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 200,424 200,310 481,205 288,580 279,814 263,184 - -
Div Payout % 15.20% 14.70% 25.79% 16.41% 17.21% 17.39% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 15,633,090 14,842,971 13,834,661 12,595,341 11,662,280 8,972,188 9,946,143 7.82%
NOSH 3,006,363 3,004,650 3,007,535 3,006,048 2,998,015 2,990,729 3,004,877 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.13% 17.24% 21.59% 19.31% 19.48% 20.72% 20.08% -
ROE 8.43% 9.18% 13.49% 13.96% 13.94% 16.87% 13.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 272.34 280.17 306.94 318.05 282.80 250.92 235.27 2.46%
EPS 43.85 45.36 62.04 58.49 54.23 50.61 45.55 -0.63%
DPS 6.67 6.67 16.00 9.60 9.33 8.80 0.00 -
NAPS 5.20 4.94 4.60 4.19 3.89 3.00 3.31 7.81%
Adjusted Per Share Value based on latest NOSH - 3,007,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 247.63 254.61 279.20 289.17 256.43 226.97 213.82 2.47%
EPS 39.88 41.22 56.43 53.18 49.18 45.78 41.39 -0.61%
DPS 6.06 6.06 14.55 8.73 8.46 7.96 0.00 -
NAPS 4.7283 4.4893 4.1843 3.8095 3.5273 2.7137 3.0082 7.82%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.31 4.53 6.60 7.24 6.80 5.95 7.03 -
P/RPS 1.58 1.62 2.15 2.28 2.40 2.37 2.99 -10.07%
P/EPS 9.83 9.99 10.64 12.38 12.54 11.76 15.43 -7.23%
EY 10.17 10.01 9.40 8.08 7.98 8.51 6.48 7.79%
DY 1.55 1.47 2.42 1.33 1.37 1.48 0.00 -
P/NAPS 0.83 0.92 1.43 1.73 1.75 1.98 2.12 -14.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 12/02/15 17/02/14 19/02/13 14/02/12 18/02/11 -
Price 4.62 4.50 6.47 7.31 6.27 6.12 6.32 -
P/RPS 1.70 1.61 2.11 2.30 2.22 2.44 2.69 -7.35%
P/EPS 10.54 9.92 10.43 12.50 11.56 12.09 13.88 -4.48%
EY 9.49 10.08 9.59 8.00 8.65 8.27 7.21 4.68%
DY 1.44 1.48 2.47 1.31 1.49 1.44 0.00 -
P/NAPS 0.89 0.91 1.41 1.74 1.61 2.04 1.91 -11.94%

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