[AMBANK] YoY Quarter Result on 31-Mar-2004 [#4]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

31-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

31-Mar-2004 [#4]

Profit Trend

QoQ- -32.58%

YoY- -10.09%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Quarter Result
Revenue	1,457,039	1,249,685	1,142,683	1,200,526	1,161,821	982,559	872,275	8.92%
YoY %	16.59%	9.36%	-4.82%	3.33%	18.24%	12.64%	-	-
Horiz. %	167.04%	143.27%	131.00%	137.63%	133.19%	112.64%	100.00%	-
PBT	-696,548	110,475	29,046	106,078	54,396	90,493	64,474	-
YoY %	-730.50%	280.34%	-72.62%	95.01%	-39.89%	40.36%	-	-
Horiz. %	-1,080.35%	171.35%	45.05%	164.53%	84.37%	140.36%	100.00%	-
Tax	171,673	-36,711	-35,682	-79,804	-25,175	-25,257	1,613	117.61%
YoY %	567.63%	-2.88%	55.29%	-217.00%	0.32%	-1,665.84%	-	-
Horiz. %	10,643.09%	-2,275.95%	-2,212.15%	-4,947.55%	-1,560.76%	-1,565.84%	100.00%	-
NP	-524,875	73,764	-6,636	26,274	29,221	65,236	66,087	-
YoY %	-811.56%	1,211.57%	-125.26%	-10.09%	-55.21%	-1.29%	-	-
Horiz. %	-794.22%	111.62%	-10.04%	39.76%	44.22%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-551,553	52,298	-6,636	26,274	29,221	65,236	66,087	-
YoY %	-1,154.63%	888.10%	-125.26%	-10.09%	-55.21%	-1.29%	-	-
Horiz. %	-834.59%	79.14%	-10.04%	39.76%	44.22%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	33.23%	122.85%	75.23%	46.28%	27.91%	-2.50%	-
YoY %	-	-72.95%	63.30%	62.55%	65.82%	1,216.40%	-	-
Horiz. %	-	-1,329.20%	-4,914.00%	-3,009.20%	-1,851.20%	-1,116.40%	100.00%	-
Total Cost	1,981,914	1,175,921	1,149,319	1,174,252	1,132,600	917,323	806,188	16.16%
YoY %	68.54%	2.31%	-2.12%	3.68%	23.47%	13.79%	-	-
Horiz. %	245.84%	145.86%	142.56%	145.65%	140.49%	113.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,878,609	4,257,280	3,916,110	3,610,363	2,936,199	2,183,594	2,072,445	15.32%
YoY %	14.59%	8.71%	8.47%	22.96%	34.47%	5.36%	-	-
Horiz. %	235.40%	205.42%	188.96%	174.21%	141.68%	105.36%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	106,519	106,432	78,322	72,207	35,234	32,617	32,020	22.16%
YoY %	0.08%	35.89%	8.47%	104.94%	8.02%	1.86%	-	-
Horiz. %	332.66%	332.39%	244.60%	225.51%	110.04%	101.86%	100.00%	-
Div Payout %	0.00%	203.51%	0.00%	274.82%	120.58%	50.00%	48.45%	-
YoY %	0.00%	0.00%	0.00%	127.92%	141.16%	3.20%	-	-
Horiz. %	0.00%	420.04%	0.00%	567.22%	248.88%	103.20%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	4,878,609	4,257,280	3,916,110	3,610,363	2,936,199	2,183,594	2,072,445	15.32%
YoY %	14.59%	8.71%	8.47%	22.96%	34.47%	5.36%	-	-
Horiz. %	235.40%	205.42%	188.96%	174.21%	141.68%	105.36%	100.00%	-
NOSH	2,130,396	2,128,640	1,958,055	1,805,181	978,733	906,055	889,461	15.66%
YoY %	0.08%	8.71%	8.47%	84.44%	8.02%	1.87%	-	-
Horiz. %	239.52%	239.32%	220.14%	202.95%	110.04%	101.87%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	-36.02%	5.90%	-0.58%	2.19%	2.52%	6.64%	7.58%	-
YoY %	-710.51%	1,117.24%	-126.48%	-13.10%	-62.05%	-12.40%	-	-
Horiz. %	-475.20%	77.84%	-7.65%	28.89%	33.25%	87.60%	100.00%	-
ROE	-11.31%	1.23%	-0.17%	0.73%	1.00%	2.99%	3.19%	-
YoY %	-1,019.51%	823.53%	-123.29%	-27.00%	-66.56%	-6.27%	-	-
Horiz. %	-354.55%	38.56%	-5.33%	22.88%	31.35%	93.73%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	68.39	58.71	58.36	66.50	118.71	108.44	98.07	-5.82%
YoY %	16.49%	0.60%	-12.24%	-43.98%	9.47%	10.57%	-	-
Horiz. %	69.74%	59.87%	59.51%	67.81%	121.05%	110.57%	100.00%	-
EPS	-25.89	2.45	-0.34	1.42	1.98	7.20	7.43	-
YoY %	-1,156.73%	820.59%	-123.94%	-28.28%	-72.50%	-3.10%	-	-
Horiz. %	-348.45%	32.97%	-4.58%	19.11%	26.65%	96.90%	100.00%	-
DPS	5.00	5.00	4.00	4.00	3.60	3.60	3.60	5.62%
YoY %	0.00%	25.00%	0.00%	11.11%	0.00%	0.00%	-	-
Horiz. %	138.89%	138.89%	111.11%	111.11%	100.00%	100.00%	100.00%	-
NAPS	2.29	2.00	2.00	2.00	3.00	2.41	2.33	-0.28%
YoY %	14.50%	0.00%	0.00%	-33.33%	24.48%	3.43%	-	-
Horiz. %	98.28%	85.84%	85.84%	85.84%	128.76%	103.43%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,181
RPS	44.07	37.80	34.56	36.31	35.14	29.72	26.38	8.92%
YoY %	16.59%	9.37%	-4.82%	3.33%	18.24%	12.66%	-	-
Horiz. %	167.06%	143.29%	131.01%	137.64%	133.21%	112.66%	100.00%	-
EPS	-16.68	1.58	-0.20	0.79	0.88	1.97	2.00	-
YoY %	-1,155.70%	890.00%	-125.32%	-10.23%	-55.33%	-1.50%	-	-
Horiz. %	-834.00%	79.00%	-10.00%	39.50%	44.00%	98.50%	100.00%	-
DPS	3.22	3.22	2.37	2.18	1.07	0.99	0.97	22.12%
YoY %	0.00%	35.86%	8.72%	103.74%	8.08%	2.06%	-	-
Horiz. %	331.96%	331.96%	244.33%	224.74%	110.31%	102.06%	100.00%	-
NAPS	1.4756	1.2876	1.1844	1.092	0.8881	0.6604	0.6268	15.33%
YoY %	14.60%	8.71%	8.46%	22.96%	34.48%	5.36%	-	-
Horiz. %	235.42%	205.42%	188.96%	174.22%	141.69%	105.36%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	3.76	2.83	2.81	4.04	3.24	5.25	2.95	-
P/RPS	5.50	4.82	4.82	6.07	2.73	4.84	3.01	10.56%
YoY %	14.11%	0.00%	-20.59%	122.34%	-43.60%	60.80%	-	-
Horiz. %	182.72%	160.13%	160.13%	201.66%	90.70%	160.80%	100.00%	-
P/EPS	-14.52	115.19	-829.13	277.57	108.52	72.92	39.70	-
YoY %	-112.61%	113.89%	-398.71%	155.78%	48.82%	83.68%	-	-
Horiz. %	-36.57%	290.15%	-2,088.49%	699.17%	273.35%	183.68%	100.00%	-
EY	-6.89	0.87	-0.12	0.36	0.92	1.37	2.52	-
YoY %	-891.95%	825.00%	-133.33%	-60.87%	-32.85%	-45.63%	-	-
Horiz. %	-273.41%	34.52%	-4.76%	14.29%	36.51%	54.37%	100.00%	-
DY	1.33	1.77	1.42	0.99	1.11	0.69	1.22	1.44%
YoY %	-24.86%	24.65%	43.43%	-10.81%	60.87%	-43.44%	-	-
Horiz. %	109.02%	145.08%	116.39%	81.15%	90.98%	56.56%	100.00%	-
P/NAPS	1.64	1.42	1.41	2.02	1.08	2.18	1.27	4.35%
YoY %	15.49%	0.71%	-30.20%	87.04%	-50.46%	71.65%	-	-
Horiz. %	129.13%	111.81%	111.02%	159.06%	85.04%	171.65%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	18/05/07	31/05/06	16/05/05	31/05/04	30/05/03	20/05/02	22/05/01	-
Price	3.98	2.52	2.54	3.46	3.42	5.85	2.75	-
P/RPS	5.82	4.29	4.35	5.20	2.88	5.39	2.80	12.96%
YoY %	35.66%	-1.38%	-16.35%	80.56%	-46.57%	92.50%	-	-
Horiz. %	207.86%	153.21%	155.36%	185.71%	102.86%	192.50%	100.00%	-
P/EPS	-15.37	102.57	-749.47	237.72	114.55	81.25	37.01	-
YoY %	-114.98%	113.69%	-415.27%	107.53%	40.98%	119.54%	-	-
Horiz. %	-41.53%	277.14%	-2,025.05%	642.31%	309.51%	219.54%	100.00%	-
EY	-6.50	0.97	-0.13	0.42	0.87	1.23	2.70	-
YoY %	-770.10%	846.15%	-130.95%	-51.72%	-29.27%	-54.44%	-	-
Horiz. %	-240.74%	35.93%	-4.81%	15.56%	32.22%	45.56%	100.00%	-
DY	1.26	1.98	1.57	1.16	1.05	0.62	1.31	-0.64%
YoY %	-36.36%	26.11%	35.34%	10.48%	69.35%	-52.67%	-	-
Horiz. %	96.18%	151.15%	119.85%	88.55%	80.15%	47.33%	100.00%	-
P/NAPS	1.74	1.26	1.27	1.73	1.14	2.43	1.18	6.68%
YoY %	38.10%	-0.79%	-26.59%	51.75%	-53.09%	105.93%	-	-
Horiz. %	147.46%	106.78%	107.63%	146.61%	96.61%	205.93%	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