[AMBANK] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
28-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 50.04%
YoY- -131.27%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 6,962,424 6,416,916 5,910,856 5,963,696 5,480,234 4,844,606 4,290,942 8.39%
PBT 1,748,398 1,341,208 1,252,896 189,273 722,411 633,908 569,599 20.54%
Tax -432,513 -364,008 -336,731 -126,970 -252,669 -231,503 -332,702 4.46%
NP 1,315,885 977,200 916,165 62,303 469,742 402,405 236,897 33.06%
-
NP to SH 1,268,215 946,686 898,499 -100,504 321,395 310,336 236,897 32.24%
-
Tax Rate 24.74% 27.14% 26.88% 67.08% 34.98% 36.52% 58.41% -
Total Cost 5,646,539 5,439,716 4,994,691 5,901,393 5,010,492 4,442,201 4,054,045 5.67%
-
Net Worth 9,942,561 9,330,374 7,430,724 6,121,650 4,258,666 4,967,016 3,746,442 17.65%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 496,203 217,961 158,561 106,519 106,432 78,322 72,207 37.86%
Div Payout % 39.13% 23.02% 17.65% 0.00% 33.12% 25.24% 30.48% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 9,942,561 9,330,374 7,430,724 6,121,650 4,258,666 4,967,016 3,746,442 17.65%
NOSH 3,003,795 3,009,798 2,721,877 2,327,623 2,129,333 2,131,766 1,873,221 8.18%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.90% 15.23% 15.50% 1.04% 8.57% 8.31% 5.52% -
ROE 12.76% 10.15% 12.09% -1.64% 7.55% 6.25% 6.32% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 231.79 213.20 217.16 256.21 257.37 227.26 229.07 0.19%
EPS 42.22 31.45 33.01 -4.32 15.09 14.56 12.65 22.23%
DPS 16.50 7.24 5.83 4.58 5.00 3.67 3.85 27.43%
NAPS 3.31 3.10 2.73 2.63 2.00 2.33 2.00 8.75%
Adjusted Per Share Value based on latest NOSH - 2,327,623
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 210.08 193.62 178.35 179.94 165.36 146.18 129.47 8.39%
EPS 38.27 28.56 27.11 -3.03 9.70 9.36 7.15 32.24%
DPS 14.97 6.58 4.78 3.21 3.21 2.36 2.18 37.84%
NAPS 3.00 2.8153 2.2421 1.8471 1.285 1.4987 1.1304 17.65%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 7.03 5.00 2.47 3.80 3.18 2.37 3.26 -
P/RPS 3.03 2.35 1.14 1.48 1.24 1.04 1.42 13.45%
P/EPS 16.65 15.90 7.48 -88.01 21.07 16.28 25.78 -7.02%
EY 6.01 6.29 13.36 -1.14 4.75 6.14 3.88 7.56%
DY 2.35 1.45 2.36 1.20 1.57 1.55 1.18 12.16%
P/NAPS 2.12 1.61 0.90 1.44 1.59 1.02 1.63 4.47%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 08/02/10 13/02/09 28/01/08 13/02/07 10/02/06 25/02/05 -
Price 6.32 4.61 2.43 3.56 3.46 2.65 3.20 -
P/RPS 2.73 2.16 1.12 1.39 1.34 1.17 1.40 11.76%
P/EPS 14.97 14.66 7.36 -82.45 22.92 18.20 25.30 -8.37%
EY 6.68 6.82 13.58 -1.21 4.36 5.49 3.95 9.14%
DY 2.61 1.57 2.40 1.29 1.45 1.39 1.20 13.81%
P/NAPS 1.91 1.49 0.89 1.35 1.73 1.14 1.60 2.99%

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
Post a Comment