[AMBANK] YoY TTM Result on 30-Jun-2007 [#1]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

08-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 21.92%

YoY- -157.75%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	6,663,203	6,129,256	5,942,141	5,829,403	5,047,738	4,482,496	4,306,361	7.54%
YoY %	8.71%	3.15%	1.93%	15.49%	12.61%	4.09%	-	-
Horiz. %	154.73%	142.33%	137.99%	135.37%	117.22%	104.09%	100.00%	-
PBT	1,539,414	1,297,482	1,133,199	45,142	728,079	560,239	352,312	27.84%
YoY %	18.65%	14.50%	2,410.30%	-93.80%	29.96%	59.02%	-	-
Horiz. %	436.95%	368.28%	321.65%	12.81%	206.66%	159.02%	100.00%	-
Tax	-380,585	-357,883	-349,186	-85,584	-225,216	-285,198	-155,390	16.09%
YoY %	-6.34%	-2.49%	-308.00%	62.00%	21.03%	-83.54%	-	-
Horiz. %	244.92%	230.31%	224.72%	55.08%	144.94%	183.54%	100.00%	-
NP	1,158,829	939,599	784,013	-40,442	502,863	275,041	196,922	34.34%
YoY %	23.33%	19.84%	2,038.61%	-108.04%	82.83%	39.67%	-	-
Horiz. %	588.47%	477.14%	398.13%	-20.54%	255.36%	139.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,118,663	916,147	690,378	-220,533	381,907	259,120	196,922	33.56%
YoY %	22.11%	32.70%	413.05%	-157.75%	47.39%	31.59%	-	-
Horiz. %	568.07%	465.23%	350.58%	-111.99%	193.94%	131.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.72%	27.58%	30.81%	189.59%	30.93%	50.91%	44.11%	-
YoY %	-10.37%	-10.48%	-83.75%	512.96%	-39.25%	15.42%	-	-
Horiz. %	56.04%	62.53%	69.85%	429.81%	70.12%	115.42%	100.00%	-
Total Cost	5,504,374	5,189,657	5,158,128	5,869,845	4,544,875	4,207,455	4,109,439	4.98%
YoY %	6.06%	0.61%	-12.12%	29.15%	8.02%	2.39%	-	-
Horiz. %	133.94%	126.29%	125.52%	142.84%	110.60%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,748,667	8,063,096	7,136,035	5,653,166	4,263,472	4,282,023	3,719,714	17.41%
YoY %	20.90%	12.99%	26.23%	32.60%	-0.43%	15.12%	-	-
Horiz. %	262.08%	216.77%	191.84%	151.98%	114.62%	115.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	316,110	217,961	158,561	106,519	106,432	78,322	72,207	27.88%
YoY %	45.03%	37.46%	48.86%	0.08%	35.89%	8.47%	-	-
Horiz. %	437.78%	301.86%	219.59%	147.52%	147.40%	108.47%	100.00%	-
Div Payout %	28.26%	23.79%	22.97%	0.00%	27.87%	30.23%	36.67%	-
YoY %	18.79%	3.57%	0.00%	0.00%	-7.81%	-17.56%	-	-
Horiz. %	77.07%	64.88%	62.64%	0.00%	76.00%	82.44%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	9,748,667	8,063,096	7,136,035	5,653,166	4,263,472	4,282,023	3,719,714	17.41%
YoY %	20.90%	12.99%	26.23%	32.60%	-0.43%	15.12%	-	-
Horiz. %	262.08%	216.77%	191.84%	151.98%	114.62%	115.12%	100.00%	-
NOSH	3,008,848	2,724,019	2,723,677	2,208,268	2,131,736	2,130,360	1,859,857	8.34%
YoY %	10.46%	0.01%	23.34%	3.59%	0.06%	14.54%	-	-
Horiz. %	161.78%	146.46%	146.45%	118.73%	114.62%	114.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	17.39%	15.33%	13.19%	-0.69%	9.96%	6.14%	4.57%	-
YoY %	13.44%	16.22%	2,011.59%	-106.93%	62.21%	34.35%	-	-
Horiz. %	380.53%	335.45%	288.62%	-15.10%	217.94%	134.35%	100.00%	-
ROE	11.48%	11.36%	9.67%	-3.90%	8.96%	6.05%	5.29%	-
YoY %	1.06%	17.48%	347.95%	-143.53%	48.10%	14.37%	-	-
Horiz. %	217.01%	214.74%	182.80%	-73.72%	169.38%	114.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	221.45	225.01	218.17	263.98	236.79	210.41	231.54	-0.73%
YoY %	-1.58%	3.14%	-17.35%	11.48%	12.54%	-9.13%	-	-
Horiz. %	95.64%	97.18%	94.23%	114.01%	102.27%	90.87%	100.00%	-
EPS	37.18	33.63	25.35	-9.99	17.92	12.16	10.59	23.27%
YoY %	10.56%	32.66%	353.75%	-155.75%	47.37%	14.83%	-	-
Horiz. %	351.09%	317.56%	239.38%	-94.33%	169.22%	114.83%	100.00%	-
DPS	10.51	8.00	5.82	4.82	5.00	3.68	3.88	18.05%
YoY %	31.37%	37.46%	20.75%	-3.60%	35.87%	-5.15%	-	-
Horiz. %	270.88%	206.19%	150.00%	124.23%	128.87%	94.85%	100.00%	-
NAPS	3.24	2.96	2.62	2.56	2.00	2.01	2.00	8.36%
YoY %	9.46%	12.98%	2.34%	28.00%	-0.50%	0.50%	-	-
Horiz. %	162.00%	148.00%	131.00%	128.00%	100.00%	100.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,208,268
RPS	201.53	185.38	179.72	176.31	152.67	135.57	130.25	7.54%
YoY %	8.71%	3.15%	1.93%	15.48%	12.61%	4.08%	-	-
Horiz. %	154.73%	142.33%	137.98%	135.36%	117.21%	104.08%	100.00%	-
EPS	33.83	27.71	20.88	-6.67	11.55	7.84	5.96	33.54%
YoY %	22.09%	32.71%	413.04%	-157.75%	47.32%	31.54%	-	-
Horiz. %	567.62%	464.93%	350.34%	-111.91%	193.79%	131.54%	100.00%	-
DPS	9.56	6.59	4.80	3.22	3.22	2.37	2.18	27.92%
YoY %	45.07%	37.29%	49.07%	0.00%	35.86%	8.72%	-	-
Horiz. %	438.53%	302.29%	220.18%	147.71%	147.71%	108.72%	100.00%	-
NAPS	2.9485	2.4387	2.1583	1.7098	1.2895	1.2951	1.125	17.41%
YoY %	20.90%	12.99%	26.23%	32.59%	-0.43%	15.12%	-	-
Horiz. %	262.09%	216.77%	191.85%	151.98%	114.62%	115.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.99	3.38	3.18	4.32	2.52	2.51	3.30	-
P/RPS	2.25	1.50	1.46	1.64	1.06	1.19	1.43	7.84%
YoY %	50.00%	2.74%	-10.98%	54.72%	-10.92%	-16.78%	-	-
Horiz. %	157.34%	104.90%	102.10%	114.69%	74.13%	83.22%	100.00%	-
P/EPS	13.42	10.05	12.55	-43.26	14.07	20.64	31.17	-13.09%
YoY %	33.53%	-19.92%	129.01%	-407.46%	-31.83%	-33.78%	-	-
Horiz. %	43.05%	32.24%	40.26%	-138.79%	45.14%	66.22%	100.00%	-
EY	7.45	9.95	7.97	-2.31	7.11	4.85	3.21	15.05%
YoY %	-25.13%	24.84%	445.02%	-132.49%	46.60%	51.09%	-	-
Horiz. %	232.09%	309.97%	248.29%	-71.96%	221.50%	151.09%	100.00%	-
DY	2.11	2.37	1.83	1.12	1.98	1.46	1.18	10.16%
YoY %	-10.97%	29.51%	63.39%	-43.43%	35.62%	23.73%	-	-
Horiz. %	178.81%	200.85%	155.08%	94.92%	167.80%	123.73%	100.00%	-
P/NAPS	1.54	1.14	1.21	1.69	1.26	1.25	1.65	-1.14%
YoY %	35.09%	-5.79%	-28.40%	34.13%	0.80%	-24.24%	-	-
Horiz. %	93.33%	69.09%	73.33%	102.42%	76.36%	75.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	11/08/09	12/08/08	08/08/07	11/08/06	10/08/05	30/08/04	-
Price	5.43	4.27	3.22	4.26	2.43	2.77	3.28	-
P/RPS	2.45	1.90	1.48	1.61	1.03	1.32	1.42	9.51%
YoY %	28.95%	28.38%	-8.07%	56.31%	-21.97%	-7.04%	-	-
Horiz. %	172.54%	133.80%	104.23%	113.38%	72.54%	92.96%	100.00%	-
P/EPS	14.60	12.70	12.70	-42.66	13.56	22.77	30.98	-11.77%
YoY %	14.96%	0.00%	129.77%	-414.60%	-40.45%	-26.50%	-	-
Horiz. %	47.13%	40.99%	40.99%	-137.70%	43.77%	73.50%	100.00%	-
EY	6.85	7.88	7.87	-2.34	7.37	4.39	3.23	13.34%
YoY %	-13.07%	0.13%	436.32%	-131.75%	67.88%	35.91%	-	-
Horiz. %	212.07%	243.96%	243.65%	-72.45%	228.17%	135.91%	100.00%	-
DY	1.93	1.87	1.81	1.13	2.06	1.33	1.18	8.54%
YoY %	3.21%	3.31%	60.18%	-45.15%	54.89%	12.71%	-	-
Horiz. %	163.56%	158.47%	153.39%	95.76%	174.58%	112.71%	100.00%	-
P/NAPS	1.68	1.44	1.23	1.66	1.22	1.38	1.64	0.40%
YoY %	16.67%	17.07%	-25.90%	36.07%	-11.59%	-15.85%	-	-
Horiz. %	102.44%	87.80%	75.00%	101.22%	74.39%	84.15%	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