[AMBANK] YoY 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- -27.48%

YoY- -17.32%

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
Quarter Result
Revenue	1,757,716	1,808,559	1,660,243	1,547,368	1,487,807	1,457,039	1,249,685	5.84%
YoY %	-2.81%	8.93%	7.29%	4.00%	2.11%	16.59%	-	-
Horiz. %	140.65%	144.72%	132.85%	123.82%	119.05%	116.59%	100.00%	-
PBT	449,987	425,534	308,807	273,356	308,616	-696,548	110,475	26.34%
YoY %	5.75%	37.80%	12.97%	-11.43%	144.31%	-730.50%	-	-
Horiz. %	407.32%	385.19%	279.53%	247.44%	279.35%	-630.50%	100.00%	-
Tax	-117,588	-99,130	-57,669	-87,626	-84,975	171,673	-36,711	21.39%
YoY %	-18.62%	-71.89%	34.19%	-3.12%	-149.50%	567.63%	-	-
Horiz. %	320.31%	270.03%	157.09%	238.69%	231.47%	-467.63%	100.00%	-
NP	332,399	326,404	251,138	185,730	223,641	-524,875	73,764	28.49%
YoY %	1.84%	29.97%	35.22%	-16.95%	142.61%	-811.56%	-	-
Horiz. %	450.62%	442.50%	340.46%	251.79%	303.18%	-711.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	325,275	316,346	241,749	179,818	217,493	-551,553	52,298	35.57%
YoY %	2.82%	30.86%	34.44%	-17.32%	139.43%	-1,154.63%	-	-
Horiz. %	621.96%	604.89%	462.25%	343.83%	415.87%	-1,054.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.13%	23.30%	18.67%	32.06%	27.53%	-	33.23%	-
YoY %	12.15%	24.80%	-41.77%	16.45%	0.00%	-	-	-
Horiz. %	78.63%	70.12%	56.18%	96.48%	82.85%	-	100.00%	-
Total Cost	1,425,317	1,482,155	1,409,105	1,361,638	1,264,166	1,981,914	1,175,921	3.25%
YoY %	-3.83%	5.18%	3.49%	7.71%	-36.21%	68.54%	-	-
Horiz. %	121.21%	126.04%	119.83%	115.79%	107.50%	168.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,961,656	10,264,737	9,633,833	7,737,622	6,950,263	4,878,609	4,257,280	13.19%
YoY %	-12.69%	6.55%	24.51%	11.33%	42.46%	14.59%	-	-
Horiz. %	210.50%	241.11%	226.29%	181.75%	163.26%	114.59%	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	403,274	360,166	316,110	217,961	158,561	106,519	106,432	24.83%
YoY %	11.97%	13.94%	45.03%	37.46%	48.86%	0.08%	-	-
Horiz. %	378.90%	338.40%	297.01%	204.79%	148.98%	100.08%	100.00%	-
Div Payout %	123.98%	113.85%	130.76%	121.21%	72.90%	0.00%	203.51%	-
YoY %	8.90%	-12.93%	7.88%	66.27%	0.00%	0.00%	-	-
Horiz. %	60.92%	55.94%	64.25%	59.56%	35.82%	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	8,961,656	10,264,737	9,633,833	7,737,622	6,950,263	4,878,609	4,257,280	13.19%
YoY %	-12.69%	6.55%	24.51%	11.33%	42.46%	14.59%	-	-
Horiz. %	210.50%	241.11%	226.29%	181.75%	163.26%	114.59%	100.00%	-
NOSH	2,987,218	3,001,385	3,010,572	2,724,515	2,642,685	2,130,396	2,128,640	5.80%
YoY %	-0.47%	-0.31%	10.50%	3.10%	24.05%	0.08%	-	-
Horiz. %	140.33%	141.00%	141.43%	127.99%	124.15%	100.08%	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	18.91%	18.05%	15.13%	12.00%	15.03%	-36.02%	5.90%	-
YoY %	4.76%	19.30%	26.08%	-20.16%	141.73%	-710.51%	-	-
Horiz. %	320.51%	305.93%	256.44%	203.39%	254.75%	-610.51%	100.00%	-
ROE	3.63%	3.08%	2.51%	2.32%	3.13%	-11.31%	1.23%	-
YoY %	17.86%	22.71%	8.19%	-25.88%	127.67%	-1,019.51%	-	-
Horiz. %	295.12%	250.41%	204.07%	188.62%	254.47%	-919.51%	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	58.84	60.26	55.15	56.79	56.30	68.39	58.71	0.03%
YoY %	-2.36%	9.27%	-2.89%	0.87%	-17.68%	16.49%	-	-
Horiz. %	100.22%	102.64%	93.94%	96.73%	95.90%	116.49%	100.00%	-
EPS	10.88	10.54	8.03	6.60	8.23	-25.89	2.45	28.17%
YoY %	3.23%	31.26%	21.67%	-19.81%	131.79%	-1,156.73%	-	-
Horiz. %	444.08%	430.20%	327.76%	269.39%	335.92%	-1,056.73%	100.00%	-
DPS	13.50	12.00	10.50	8.00	6.00	5.00	5.00	17.98%
YoY %	12.50%	14.29%	31.25%	33.33%	20.00%	0.00%	-	-
Horiz. %	270.00%	240.00%	210.00%	160.00%	120.00%	100.00%	100.00%	-
NAPS	3.00	3.42	3.20	2.84	2.63	2.29	2.00	6.98%
YoY %	-12.28%	6.87%	12.68%	7.98%	14.85%	14.50%	-	-
Horiz. %	150.00%	171.00%	160.00%	142.00%	131.50%	114.50%	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	53.16	54.70	50.21	46.80	45.00	44.07	37.80	5.84%
YoY %	-2.82%	8.94%	7.29%	4.00%	2.11%	16.59%	-	-
Horiz. %	140.63%	144.71%	132.83%	123.81%	119.05%	116.59%	100.00%	-
EPS	9.84	9.57	7.31	5.44	6.58	-16.68	1.58	35.60%
YoY %	2.82%	30.92%	34.37%	-17.33%	139.45%	-1,155.70%	-	-
Horiz. %	622.78%	605.70%	462.66%	344.30%	416.46%	-1,055.70%	100.00%	-
DPS	12.20	10.89	9.56	6.59	4.80	3.22	3.22	24.83%
YoY %	12.03%	13.91%	45.07%	37.29%	49.07%	0.00%	-	-
Horiz. %	378.88%	338.20%	296.89%	204.66%	149.07%	100.00%	100.00%	-
NAPS	2.7105	3.1046	2.9138	2.3403	2.1021	1.4756	1.2876	13.19%
YoY %	-12.69%	6.55%	24.51%	11.33%	42.46%	14.60%	-	-
Horiz. %	210.51%	241.12%	226.30%	181.76%	163.26%	114.60%	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	10.72	10.77	9.07	4.60	6.11	5.50	4.82	14.23%
YoY %	-0.46%	18.74%	97.17%	-24.71%	11.09%	14.11%	-	-
Horiz. %	222.41%	223.44%	188.17%	95.44%	126.76%	114.11%	100.00%	-
P/EPS	57.95	61.57	62.27	39.55	41.80	-14.52	115.19	-10.80%
YoY %	-5.88%	-1.12%	57.45%	-5.38%	387.88%	-112.61%	-	-
Horiz. %	50.31%	53.45%	54.06%	34.33%	36.29%	-12.61%	100.00%	-
EY	1.73	1.62	1.61	2.53	2.39	-6.89	0.87	12.12%
YoY %	6.79%	0.62%	-36.36%	5.86%	134.69%	-891.95%	-	-
Horiz. %	198.85%	186.21%	185.06%	290.80%	274.71%	-791.95%	100.00%	-
DY	2.14	1.85	2.10	3.07	1.74	1.33	1.77	3.21%
YoY %	15.68%	-11.90%	-31.60%	76.44%	30.83%	-24.86%	-	-
Horiz. %	120.90%	104.52%	118.64%	173.45%	98.31%	75.14%	100.00%	-
P/NAPS	2.10	1.90	1.56	0.92	1.31	1.64	1.42	6.73%
YoY %	10.53%	21.79%	69.57%	-29.77%	-20.12%	15.49%	-	-
Horiz. %	147.89%	133.80%	109.86%	64.79%	92.25%	115.49%	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	10.59	10.69	9.05	5.60	6.82	5.82	4.29	16.23%
YoY %	-0.94%	18.12%	61.61%	-17.89%	17.18%	35.66%	-	-
Horiz. %	246.85%	249.18%	210.96%	130.54%	158.97%	135.66%	100.00%	-
P/EPS	57.21	61.10	62.14	48.18	46.66	-15.37	102.57	-9.26%
YoY %	-6.37%	-1.67%	28.97%	3.26%	403.58%	-114.98%	-	-
Horiz. %	55.78%	59.57%	60.58%	46.97%	45.49%	-14.98%	100.00%	-
EY	1.75	1.64	1.61	2.08	2.14	-6.50	0.97	10.32%
YoY %	6.71%	1.86%	-22.60%	-2.80%	132.92%	-770.10%	-	-
Horiz. %	180.41%	169.07%	165.98%	214.43%	220.62%	-670.10%	100.00%	-
DY	2.17	1.86	2.10	2.52	1.56	1.26	1.98	1.53%
YoY %	16.67%	-11.43%	-16.67%	61.54%	23.81%	-36.36%	-	-
Horiz. %	109.60%	93.94%	106.06%	127.27%	78.79%	63.64%	100.00%	-
P/NAPS	2.08	1.88	1.56	1.12	1.46	1.74	1.26	8.70%
YoY %	10.64%	20.51%	39.29%	-23.29%	-16.09%	38.10%	-	-
Horiz. %	165.08%	149.21%	123.81%	88.89%	115.87%	138.10%	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