[AMBANK] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

15-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Mar-2009 [#4]

Profit Trend

QoQ- -5.2%

YoY- 28.76%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	7,139,086	7,110,740	6,828,945	6,310,657	5,992,682	5,497,289	4,817,268	6.76%
YoY %	0.40%	4.13%	8.21%	5.31%	9.01%	14.12%	-	-
Horiz. %	148.20%	147.61%	141.76%	131.00%	124.40%	114.12%	100.00%	-
PBT	2,033,614	1,865,124	1,376,659	1,217,636	1,194,437	-84,612	757,842	17.86%
YoY %	9.03%	35.48%	13.06%	1.94%	1,511.66%	-111.16%	-	-
Horiz. %	268.34%	246.11%	181.66%	160.67%	157.61%	-11.16%	100.00%	-
Tax	-500,743	-473,974	-334,051	-339,382	-383,618	-44,285	-244,433	12.68%
YoY %	-5.65%	-41.89%	1.57%	11.53%	-766.25%	81.88%	-	-
Horiz. %	204.86%	193.91%	136.66%	138.84%	156.94%	18.12%	100.00%	-
NP	1,532,871	1,391,150	1,042,608	878,254	810,819	-128,897	513,409	19.97%
YoY %	10.19%	33.43%	18.71%	8.32%	729.04%	-125.11%	-	-
Horiz. %	298.57%	270.96%	203.08%	171.06%	157.93%	-25.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,484,416	1,342,812	1,008,618	860,824	668,542	-282,456	399,874	24.40%
YoY %	10.55%	33.13%	17.17%	28.76%	336.69%	-170.64%	-	-
Horiz. %	371.22%	335.81%	252.23%	215.27%	167.19%	-70.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	25.41%	24.27%	27.87%	32.12%	-	32.25%	-
YoY %	-3.11%	4.70%	-12.92%	-13.23%	0.00%	-	-	-
Horiz. %	76.34%	78.79%	75.26%	86.42%	99.60%	-	100.00%	-
Total Cost	5,606,215	5,719,590	5,786,337	5,432,403	5,181,863	5,626,186	4,303,859	4.50%
YoY %	-1.98%	-1.15%	6.52%	4.83%	-7.90%	30.72%	-	-
Horiz. %	130.26%	132.89%	134.45%	126.22%	120.40%	130.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,032,852	10,273,863	9,298,697	7,734,071	6,226,152	4,791,818	5,154,557	13.50%
YoY %	7.39%	10.49%	20.23%	24.22%	29.93%	-7.04%	-	-
Horiz. %	214.04%	199.32%	180.40%	150.04%	120.79%	92.96%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	600,976	540,729	305,113	217,861	142,041	106,484	106,499	33.39%
YoY %	11.14%	77.22%	40.05%	53.38%	33.39%	-0.01%	-	-
Horiz. %	564.30%	507.73%	286.49%	204.57%	133.37%	99.99%	100.00%	-
Div Payout %	40.49%	40.27%	30.25%	25.31%	21.25%	0.00%	26.63%	-
YoY %	0.55%	33.12%	19.52%	19.11%	0.00%	0.00%	-	-
Horiz. %	152.05%	151.22%	113.59%	95.04%	79.80%	0.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	11,032,852	10,273,863	9,298,697	7,734,071	6,226,152	4,791,818	5,154,557	13.50%
YoY %	7.39%	10.49%	20.23%	24.22%	29.93%	-7.04%	-	-
Horiz. %	214.04%	199.32%	180.40%	150.04%	120.79%	92.96%	100.00%	-
NOSH	2,989,932	3,004,053	2,905,842	2,723,264	2,367,358	2,129,697	2,129,982	5.80%
YoY %	-0.47%	3.38%	6.70%	15.03%	11.16%	-0.01%	-	-
Horiz. %	140.37%	141.04%	136.43%	127.85%	111.14%	99.99%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	21.47%	19.56%	15.27%	13.92%	13.53%	-2.34%	10.66%	-
YoY %	9.76%	28.09%	9.70%	2.88%	678.21%	-121.95%	-	-
Horiz. %	201.41%	183.49%	143.25%	130.58%	126.92%	-21.95%	100.00%	-
ROE	13.45%	13.07%	10.85%	11.13%	10.74%	-5.89%	7.76%	-
YoY %	2.91%	20.46%	-2.52%	3.63%	282.34%	-175.90%	-	-
Horiz. %	173.32%	168.43%	139.82%	143.43%	138.40%	-75.90%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	238.77	236.70	235.01	231.73	253.14	258.13	226.16	0.90%
YoY %	0.87%	0.72%	1.42%	-8.46%	-1.93%	14.14%	-	-
Horiz. %	105.58%	104.66%	103.91%	102.46%	111.93%	114.14%	100.00%	-
EPS	49.64	44.70	34.71	31.61	28.24	-13.26	18.77	17.57%
YoY %	11.05%	28.78%	9.81%	11.93%	312.97%	-170.64%	-	-
Horiz. %	264.46%	238.15%	184.92%	168.41%	150.45%	-70.64%	100.00%	-
DPS	20.10	18.00	10.50	8.00	6.00	5.00	5.00	26.07%
YoY %	11.67%	71.43%	31.25%	33.33%	20.00%	0.00%	-	-
Horiz. %	402.00%	360.00%	210.00%	160.00%	120.00%	100.00%	100.00%	-
NAPS	3.69	3.42	3.20	2.84	2.63	2.25	2.42	7.27%
YoY %	7.89%	6.87%	12.68%	7.98%	16.89%	-7.02%	-	-
Horiz. %	152.48%	141.32%	132.23%	117.36%	108.68%	92.98%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,724,515
RPS	215.92	215.07	206.54	190.87	181.25	166.27	145.70	6.76%
YoY %	0.40%	4.13%	8.21%	5.31%	9.01%	14.12%	-	-
Horiz. %	148.19%	147.61%	141.76%	131.00%	124.40%	114.12%	100.00%	-
EPS	44.90	40.61	30.51	26.04	20.22	-8.54	12.09	24.41%
YoY %	10.56%	33.10%	17.17%	28.78%	336.77%	-170.64%	-	-
Horiz. %	371.38%	335.90%	252.36%	215.38%	167.25%	-70.64%	100.00%	-
DPS	18.18	16.35	9.23	6.59	4.30	3.22	3.22	33.40%
YoY %	11.19%	77.14%	40.06%	53.26%	33.54%	0.00%	-	-
Horiz. %	564.60%	507.76%	286.65%	204.66%	133.54%	100.00%	100.00%	-
NAPS	3.3369	3.1074	2.8124	2.3392	1.8831	1.4493	1.559	13.50%
YoY %	7.39%	10.49%	20.23%	24.22%	29.93%	-7.04%	-	-
Horiz. %	214.04%	199.32%	180.40%	150.04%	120.79%	92.96%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	6.31	6.49	5.00	2.61	3.44	3.76	2.83	-
P/RPS	2.64	2.74	2.13	1.13	1.36	1.46	1.25	13.25%
YoY %	-3.65%	28.64%	88.50%	-16.91%	-6.85%	16.80%	-	-
Horiz. %	211.20%	219.20%	170.40%	90.40%	108.80%	116.80%	100.00%	-
P/EPS	12.71	14.52	14.41	8.26	12.18	-28.35	15.07	-2.79%
YoY %	-12.47%	0.76%	74.46%	-32.18%	142.96%	-288.12%	-	-
Horiz. %	84.34%	96.35%	95.62%	54.81%	80.82%	-188.12%	100.00%	-
EY	7.87	6.89	6.94	12.11	8.21	-3.53	6.63	2.89%
YoY %	14.22%	-0.72%	-42.69%	47.50%	332.58%	-153.24%	-	-
Horiz. %	118.70%	103.92%	104.68%	182.65%	123.83%	-53.24%	100.00%	-
DY	3.19	2.77	2.10	3.07	1.74	1.33	1.77	10.30%
YoY %	15.16%	31.90%	-31.60%	76.44%	30.83%	-24.86%	-	-
Horiz. %	180.23%	156.50%	118.64%	173.45%	98.31%	75.14%	100.00%	-
P/NAPS	1.71	1.90	1.56	0.92	1.31	1.67	1.17	6.52%
YoY %	-10.00%	21.79%	69.57%	-29.77%	-21.56%	42.74%	-	-
Horiz. %	146.15%	162.39%	133.33%	78.63%	111.97%	142.74%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	17/05/12	18/05/11	14/05/10	15/05/09	13/05/08	18/05/07	31/05/06	-
Price	6.23	6.44	4.99	3.18	3.84	3.98	2.52	-
P/RPS	2.61	2.72	2.12	1.37	1.52	1.54	1.11	15.30%
YoY %	-4.04%	28.30%	54.74%	-9.87%	-1.30%	38.74%	-	-
Horiz. %	235.14%	245.05%	190.99%	123.42%	136.94%	138.74%	100.00%	-
P/EPS	12.55	14.41	14.38	10.06	13.60	-30.01	13.42	-1.10%
YoY %	-12.91%	0.21%	42.94%	-26.03%	145.32%	-323.62%	-	-
Horiz. %	93.52%	107.38%	107.15%	74.96%	101.34%	-223.62%	100.00%	-
EY	7.97	6.94	6.96	9.94	7.35	-3.33	7.45	1.12%
YoY %	14.84%	-0.29%	-29.98%	35.24%	320.72%	-144.70%	-	-
Horiz. %	106.98%	93.15%	93.42%	133.42%	98.66%	-44.70%	100.00%	-
DY	3.23	2.80	2.10	2.52	1.56	1.26	1.98	8.49%
YoY %	15.36%	33.33%	-16.67%	61.54%	23.81%	-36.36%	-	-
Horiz. %	163.13%	141.41%	106.06%	127.27%	78.79%	63.64%	100.00%	-
P/NAPS	1.69	1.88	1.56	1.12	1.46	1.77	1.04	8.42%
YoY %	-10.11%	20.51%	39.29%	-23.29%	-17.51%	70.19%	-	-
Horiz. %	162.50%	180.77%	150.00%	107.69%	140.38%	170.19%	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