[AMBANK] YoY TTM Result on 30-Sep-2003 [#2]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

21-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

30-Sep-2003 [#2]

Profit Trend

QoQ- -1.33%

YoY- -9.42%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	5,132,536	4,679,636	4,303,542	4,308,916	3,785,914	3,400,551	3,629,462	5.94%
YoY %	9.68%	8.74%	-0.12%	13.81%	11.33%	-6.31%	-	-
Horiz. %	141.41%	128.93%	118.57%	118.72%	104.31%	93.69%	100.00%	-
PBT	683,167	628,986	471,158	307,569	437,727	436,350	1,017,250	-6.41%
YoY %	8.61%	33.50%	53.19%	-29.73%	0.32%	-57.10%	-	-
Horiz. %	67.16%	61.83%	46.32%	30.24%	43.03%	42.90%	100.00%	-
Tax	-231,509	-274,212	-294,209	-55,692	-159,651	-214,252	-444,615	-10.30%
YoY %	15.57%	6.80%	-428.28%	65.12%	25.48%	51.81%	-	-
Horiz. %	52.07%	61.67%	66.17%	12.53%	35.91%	48.19%	100.00%	-
NP	451,658	354,774	176,949	251,877	278,076	222,098	572,635	-3.87%
YoY %	27.31%	100.50%	-29.75%	-9.42%	25.20%	-61.21%	-	-
Horiz. %	78.87%	61.95%	30.90%	43.99%	48.56%	38.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	334,007	299,466	176,949	251,877	278,076	222,098	572,635	-8.58%
YoY %	11.53%	69.24%	-29.75%	-9.42%	25.20%	-61.21%	-	-
Horiz. %	58.33%	52.30%	30.90%	43.99%	48.56%	38.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.89%	43.60%	62.44%	18.11%	36.47%	49.10%	43.71%	-
YoY %	-22.27%	-30.17%	244.78%	-50.34%	-25.72%	12.33%	-	-
Horiz. %	77.53%	99.75%	142.85%	41.43%	83.44%	112.33%	100.00%	-
Total Cost	4,680,878	4,324,862	4,126,593	4,057,039	3,507,838	3,178,453	3,056,827	7.35%
YoY %	8.23%	4.80%	1.71%	15.66%	10.36%	3.98%	-	-
Horiz. %	153.13%	141.48%	135.00%	132.72%	114.75%	103.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,259,320	4,299,140	3,732,044	3,008,954	2,796,762	2,134,191	2,058,112	12.88%
YoY %	-0.93%	15.20%	24.03%	7.59%	31.05%	3.70%	-	-
Horiz. %	206.95%	208.89%	181.33%	146.20%	135.89%	103.70%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	106,432	78,322	72,207	35,234	32,617	32,020	29,892	23.55%
YoY %	35.89%	8.47%	104.94%	8.02%	1.86%	7.12%	-	-
Horiz. %	356.06%	262.02%	241.56%	117.87%	109.12%	107.12%	100.00%	-
Div Payout %	31.87%	26.15%	40.81%	13.99%	11.73%	14.42%	5.22%	-
YoY %	21.87%	-35.92%	191.71%	19.27%	-18.65%	176.25%	-	-
Horiz. %	610.54%	500.96%	781.80%	268.01%	224.71%	276.25%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	4,259,320	4,299,140	3,732,044	3,008,954	2,796,762	2,134,191	2,058,112	12.88%
YoY %	-0.93%	15.20%	24.03%	7.59%	31.05%	3.70%	-	-
Horiz. %	206.95%	208.89%	181.33%	146.20%	135.89%	103.70%	100.00%	-
NOSH	2,129,660	2,128,287	1,866,022	1,002,984	957,795	881,897	445,478	29.77%
YoY %	0.06%	14.05%	86.05%	4.72%	8.61%	97.97%	-	-
Horiz. %	478.06%	477.75%	418.88%	225.15%	215.00%	197.97%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	8.80%	7.58%	4.11%	5.85%	7.35%	6.53%	15.78%	-
YoY %	16.09%	84.43%	-29.74%	-20.41%	12.56%	-58.62%	-	-
Horiz. %	55.77%	48.04%	26.05%	37.07%	46.58%	41.38%	100.00%	-
ROE	7.84%	6.97%	4.74%	8.37%	9.94%	10.41%	27.82%	-
YoY %	12.48%	47.05%	-43.37%	-15.79%	-4.51%	-62.58%	-	-
Horiz. %	28.18%	25.05%	17.04%	30.09%	35.73%	37.42%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	241.00	219.88	230.63	429.61	395.27	385.59	814.73	-18.36%
YoY %	9.61%	-4.66%	-46.32%	8.69%	2.51%	-52.67%	-	-
Horiz. %	29.58%	26.99%	28.31%	52.73%	48.52%	47.33%	100.00%	-
EPS	15.68	14.07	9.48	25.11	29.03	25.18	128.54	-29.56%
YoY %	11.44%	48.42%	-62.25%	-13.50%	15.29%	-80.41%	-	-
Horiz. %	12.20%	10.95%	7.38%	19.53%	22.58%	19.59%	100.00%	-
DPS	5.00	3.68	3.87	3.51	3.41	3.60	6.71	-4.78%
YoY %	35.87%	-4.91%	10.26%	2.93%	-5.28%	-46.35%	-	-
Horiz. %	74.52%	54.84%	57.68%	52.31%	50.82%	53.65%	100.00%	-
NAPS	2.00	2.02	2.00	3.00	2.92	2.42	4.62	-13.01%
YoY %	-0.99%	1.00%	-33.33%	2.74%	20.66%	-47.62%	-	-
Horiz. %	43.29%	43.72%	43.29%	64.94%	63.20%	52.38%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,002,984
RPS	154.87	141.20	129.85	130.01	114.23	102.61	109.51	5.94%
YoY %	9.68%	8.74%	-0.12%	13.81%	11.32%	-6.30%	-	-
Horiz. %	141.42%	128.94%	118.57%	118.72%	104.31%	93.70%	100.00%	-
EPS	10.08	9.04	5.34	7.60	8.39	6.70	17.28	-8.58%
YoY %	11.50%	69.29%	-29.74%	-9.42%	25.22%	-61.23%	-	-
Horiz. %	58.33%	52.31%	30.90%	43.98%	48.55%	38.77%	100.00%	-
DPS	3.21	2.36	2.18	1.06	0.98	0.97	0.90	23.59%
YoY %	36.02%	8.26%	105.66%	8.16%	1.03%	7.78%	-	-
Horiz. %	356.67%	262.22%	242.22%	117.78%	108.89%	107.78%	100.00%	-
NAPS	1.2852	1.2972	1.1261	0.9079	0.8439	0.644	0.621	12.88%
YoY %	-0.93%	15.19%	24.03%	7.58%	31.04%	3.70%	-	-
Horiz. %	206.96%	208.89%	181.34%	146.20%	135.89%	103.70%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	2.48	2.58	3.30	4.48	4.06	2.88	3.76	-
P/RPS	1.03	1.17	1.43	1.04	1.03	0.75	0.46	14.37%
YoY %	-11.97%	-18.18%	37.50%	0.97%	37.33%	63.04%	-	-
Horiz. %	223.91%	254.35%	310.87%	226.09%	223.91%	163.04%	100.00%	-
P/EPS	15.81	18.34	34.80	17.84	13.98	11.44	2.93	32.42%
YoY %	-13.79%	-47.30%	95.07%	27.61%	22.20%	290.44%	-	-
Horiz. %	539.59%	625.94%	1,187.71%	608.87%	477.13%	390.44%	100.00%	-
EY	6.32	5.45	2.87	5.61	7.15	8.74	34.19	-24.51%
YoY %	15.96%	89.90%	-48.84%	-21.54%	-18.19%	-74.44%	-	-
Horiz. %	18.48%	15.94%	8.39%	16.41%	20.91%	25.56%	100.00%	-
DY	2.02	1.43	1.17	0.78	0.84	1.25	1.78	2.12%
YoY %	41.26%	22.22%	50.00%	-7.14%	-32.80%	-29.78%	-	-
Horiz. %	113.48%	80.34%	65.73%	43.82%	47.19%	70.22%	100.00%	-
P/NAPS	1.24	1.28	1.65	1.49	1.39	1.19	0.81	7.35%
YoY %	-3.12%	-22.42%	10.74%	7.19%	16.81%	46.91%	-	-
Horiz. %	153.09%	158.02%	203.70%	183.95%	171.60%	146.91%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	14/11/06	18/11/05	29/11/04	21/11/03	27/11/02	09/11/01	10/11/00	-
Price	2.90	2.42	3.48	2.83	3.86	2.89	3.98	-
P/RPS	1.20	1.10	1.51	0.66	0.98	0.75	0.49	16.09%
YoY %	9.09%	-27.15%	128.79%	-32.65%	30.67%	53.06%	-	-
Horiz. %	244.90%	224.49%	308.16%	134.69%	200.00%	153.06%	100.00%	-
P/EPS	18.49	17.20	36.70	11.27	13.30	11.48	3.10	34.64%
YoY %	7.50%	-53.13%	225.64%	-15.26%	15.85%	270.32%	-	-
Horiz. %	596.45%	554.84%	1,183.87%	363.55%	429.03%	370.32%	100.00%	-
EY	5.41	5.81	2.72	8.87	7.52	8.71	32.30	-25.74%
YoY %	-6.88%	113.60%	-69.33%	17.95%	-13.66%	-73.03%	-	-
Horiz. %	16.75%	17.99%	8.42%	27.46%	23.28%	26.97%	100.00%	-
DY	1.72	1.52	1.11	1.24	0.88	1.25	1.69	0.29%
YoY %	13.16%	36.94%	-10.48%	40.91%	-29.60%	-26.04%	-	-
Horiz. %	101.78%	89.94%	65.68%	73.37%	52.07%	73.96%	100.00%	-
P/NAPS	1.45	1.20	1.74	0.94	1.32	1.19	0.86	9.09%
YoY %	20.83%	-31.03%	85.11%	-28.79%	10.92%	38.37%	-	-
Horiz. %	168.60%	139.53%	202.33%	109.30%	153.49%	138.37%	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