[AMBANK] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

15-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

30-Jun-2003 [#1]

Profit Trend

QoQ- -71.5%

YoY- -0.77%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Cumulative Result
Revenue	1,322,298	1,226,168	976,771	1,090,320	1,061,351	844,530	853,964	7.55%
YoY %	7.84%	25.53%	-10.41%	2.73%	25.67%	-1.10%	-	-
Horiz. %	154.84%	143.59%	114.38%	127.68%	124.29%	98.90%	100.00%	-
PBT	205,117	192,375	124,703	124,015	122,408	116,709	232,003	-2.03%
YoY %	6.62%	54.27%	0.55%	1.31%	4.88%	-49.70%	-	-
Horiz. %	88.41%	82.92%	53.75%	53.45%	52.76%	50.30%	100.00%	-
Tax	-62,620	-69,936	-73,318	-49,009	-46,820	-69,288	-106,729	-8.49%
YoY %	10.46%	4.61%	-49.60%	-4.68%	32.43%	35.08%	-	-
Horiz. %	58.67%	65.53%	68.70%	45.92%	43.87%	64.92%	100.00%	-
NP	142,497	122,439	51,385	75,006	75,588	47,421	125,274	2.16%
YoY %	16.38%	138.28%	-31.49%	-0.77%	59.40%	-62.15%	-	-
Horiz. %	113.75%	97.74%	41.02%	59.87%	60.34%	37.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,155	106,518	51,385	75,006	75,588	47,421	125,274	-0.83%
YoY %	11.86%	107.29%	-31.49%	-0.77%	59.40%	-62.15%	-	-
Horiz. %	95.12%	85.03%	41.02%	59.87%	60.34%	37.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.53%	36.35%	58.79%	39.52%	38.25%	59.37%	46.00%	-
YoY %	-16.01%	-38.17%	48.76%	3.32%	-35.57%	29.07%	-	-
Horiz. %	66.37%	79.02%	127.80%	85.91%	83.15%	129.07%	100.00%	-
Total Cost	1,179,801	1,103,729	925,386	1,015,314	985,763	797,109	728,690	8.35%
YoY %	6.89%	19.27%	-8.86%	3.00%	23.67%	9.39%	-	-
Horiz. %	161.91%	151.47%	126.99%	139.33%	135.28%	109.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,263,472	4,282,023	3,719,714	3,005,823	2,615,085	2,121,465	1,973,342	13.69%
YoY %	-0.43%	15.12%	23.75%	14.94%	23.27%	7.51%	-	-
Horiz. %	216.05%	216.99%	188.50%	152.32%	132.52%	107.51%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	4,263,472	4,282,023	3,719,714	3,005,823	2,615,085	2,121,465	1,973,342	13.69%
YoY %	-0.43%	15.12%	23.75%	14.94%	23.27%	7.51%	-	-
Horiz. %	216.05%	216.99%	188.50%	152.32%	132.52%	107.51%	100.00%	-
NOSH	2,131,736	2,130,360	1,859,857	1,001,941	924,058	891,372	443,447	29.89%
YoY %	0.06%	14.54%	85.63%	8.43%	3.67%	101.01%	-	-
Horiz. %	480.72%	480.41%	419.41%	225.94%	208.38%	201.01%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	10.78%	9.99%	5.26%	6.88%	7.12%	5.62%	14.67%	-
YoY %	7.91%	89.92%	-23.55%	-3.37%	26.69%	-61.69%	-	-
Horiz. %	73.48%	68.10%	35.86%	46.90%	48.53%	38.31%	100.00%	-
ROE	2.79%	2.49%	1.38%	2.50%	2.89%	2.24%	6.35%	-
YoY %	12.05%	80.43%	-44.80%	-13.49%	29.02%	-64.72%	-	-
Horiz. %	43.94%	39.21%	21.73%	39.37%	45.51%	35.28%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	62.03	57.56	52.52	108.82	114.86	94.74	192.57	-17.19%
YoY %	7.77%	9.60%	-51.74%	-5.26%	21.24%	-50.80%	-	-
Horiz. %	32.21%	29.89%	27.27%	56.51%	59.65%	49.20%	100.00%	-
EPS	5.59	5.00	2.76	4.99	8.18	5.32	28.25	-23.65%
YoY %	11.80%	81.16%	-44.69%	-39.00%	53.76%	-81.17%	-	-
Horiz. %	19.79%	17.70%	9.77%	17.66%	28.96%	18.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.00	2.01	2.00	3.00	2.83	2.38	4.45	-12.47%
YoY %	-0.50%	0.50%	-33.33%	6.01%	18.91%	-46.52%	-	-
Horiz. %	44.94%	45.17%	44.94%	67.42%	63.60%	53.48%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,001,941
RPS	39.99	37.09	29.54	32.98	32.10	25.54	25.83	7.55%
YoY %	7.82%	25.56%	-10.43%	2.74%	25.69%	-1.12%	-	-
Horiz. %	154.82%	143.59%	114.36%	127.68%	124.27%	98.88%	100.00%	-
EPS	3.60	3.22	1.55	2.27	2.29	1.43	3.79	-0.85%
YoY %	11.80%	107.74%	-31.72%	-0.87%	60.14%	-62.27%	-	-
Horiz. %	94.99%	84.96%	40.90%	59.89%	60.42%	37.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2895	1.2951	1.125	0.9091	0.7909	0.6416	0.5968	13.69%
YoY %	-0.43%	15.12%	23.75%	14.94%	23.27%	7.51%	-	-
Horiz. %	216.07%	217.01%	188.51%	152.33%	132.52%	107.51%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.52	2.51	3.30	3.82	5.35	2.90	12.70	-
P/RPS	4.06	4.36	6.28	3.51	4.66	3.06	6.59	-7.75%
YoY %	-6.88%	-30.57%	78.92%	-24.68%	52.29%	-53.57%	-	-
Horiz. %	61.61%	66.16%	95.30%	53.26%	70.71%	46.43%	100.00%	-
P/EPS	45.08	50.20	119.44	51.03	65.40	54.51	44.96	0.04%
YoY %	-10.20%	-57.97%	134.06%	-21.97%	19.98%	21.24%	-	-
Horiz. %	100.27%	111.65%	265.66%	113.50%	145.46%	121.24%	100.00%	-
EY	2.22	1.99	0.84	1.96	1.53	1.83	2.22	0.00%
YoY %	11.56%	136.90%	-57.14%	28.10%	-16.39%	-17.57%	-	-
Horiz. %	100.00%	89.64%	37.84%	88.29%	68.92%	82.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.26	1.25	1.65	1.27	1.89	1.22	2.85	-12.71%
YoY %	0.80%	-24.24%	29.92%	-32.80%	54.92%	-57.19%	-	-
Horiz. %	44.21%	43.86%	57.89%	44.56%	66.32%	42.81%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	11/08/06	10/08/05	30/08/04	15/08/03	07/08/02	03/08/01	23/08/00	-
Price	2.43	2.77	3.28	4.68	4.88	3.58	13.50	-
P/RPS	3.92	4.81	6.25	4.30	4.25	3.78	7.01	-9.22%
YoY %	-18.50%	-23.04%	45.35%	1.18%	12.43%	-46.08%	-	-
Horiz. %	55.92%	68.62%	89.16%	61.34%	60.63%	53.92%	100.00%	-
P/EPS	43.47	55.40	118.72	62.52	59.66	67.29	47.79	-1.56%
YoY %	-21.53%	-53.34%	89.89%	4.79%	-11.34%	40.80%	-	-
Horiz. %	90.96%	115.92%	248.42%	130.82%	124.84%	140.80%	100.00%	-
EY	2.30	1.81	0.84	1.60	1.68	1.49	2.09	1.60%
YoY %	27.07%	115.48%	-47.50%	-4.76%	12.75%	-28.71%	-	-
Horiz. %	110.05%	86.60%	40.19%	76.56%	80.38%	71.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.22	1.38	1.64	1.56	1.72	1.50	3.03	-14.06%
YoY %	-11.59%	-15.85%	5.13%	-9.30%	14.67%	-50.50%	-	-
Horiz. %	40.26%	45.54%	54.13%	51.49%	56.77%	49.50%	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