[AMBANK] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 2.21%
YoY- 5.36%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 7,908,740 7,436,756 6,962,424 6,416,916 5,910,856 5,963,696 5,480,234 6.29%
PBT 2,118,280 1,965,419 1,748,398 1,341,208 1,252,896 189,273 722,411 19.61%
Tax -547,342 -472,657 -432,513 -364,008 -336,731 -126,970 -252,669 13.73%
NP 1,570,938 1,492,762 1,315,885 977,200 916,165 62,303 469,742 22.26%
-
NP to SH 1,544,802 1,451,608 1,268,215 946,686 898,499 -100,504 321,395 29.87%
-
Tax Rate 25.84% 24.05% 24.74% 27.14% 26.88% 67.08% 34.98% -
Total Cost 6,337,802 5,943,994 5,646,539 5,439,716 4,994,691 5,901,393 5,010,492 3.99%
-
Net Worth 11,670,741 8,966,887 9,942,561 9,330,374 7,430,724 6,121,650 4,258,666 18.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 613,262 557,618 496,203 217,961 158,561 106,519 106,432 33.85%
Div Payout % 39.70% 38.41% 39.13% 23.02% 17.65% 0.00% 33.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 11,670,741 8,966,887 9,942,561 9,330,374 7,430,724 6,121,650 4,258,666 18.27%
NOSH 3,000,190 2,988,962 3,003,795 3,009,798 2,721,877 2,327,623 2,129,333 5.87%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.86% 20.07% 18.90% 15.23% 15.50% 1.04% 8.57% -
ROE 13.24% 16.19% 12.76% 10.15% 12.09% -1.64% 7.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 263.61 248.81 231.79 213.20 217.16 256.21 257.37 0.39%
EPS 51.49 48.57 42.22 31.45 33.01 -4.32 15.09 22.67%
DPS 20.50 18.60 16.50 7.24 5.83 4.58 5.00 26.48%
NAPS 3.89 3.00 3.31 3.10 2.73 2.63 2.00 11.71%
Adjusted Per Share Value based on latest NOSH - 3,009,798
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 238.63 224.39 210.08 193.62 178.35 179.94 165.36 6.29%
EPS 46.61 43.80 38.27 28.56 27.11 -3.03 9.70 29.87%
DPS 18.50 16.83 14.97 6.58 4.78 3.21 3.21 33.86%
NAPS 3.5215 2.7056 3.00 2.8153 2.2421 1.8471 1.285 18.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 6.80 5.95 7.03 5.00 2.47 3.80 3.18 -
P/RPS 2.58 2.39 3.03 2.35 1.14 1.48 1.24 12.97%
P/EPS 13.21 12.25 16.65 15.90 7.48 -88.01 21.07 -7.47%
EY 7.57 8.16 6.01 6.29 13.36 -1.14 4.75 8.06%
DY 3.01 3.13 2.35 1.45 2.36 1.20 1.57 11.44%
P/NAPS 1.75 1.98 2.12 1.61 0.90 1.44 1.59 1.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 14/02/12 18/02/11 08/02/10 13/02/09 28/01/08 13/02/07 -
Price 6.27 6.12 6.32 4.61 2.43 3.56 3.46 -
P/RPS 2.38 2.46 2.73 2.16 1.12 1.39 1.34 10.03%
P/EPS 12.18 12.60 14.97 14.66 7.36 -82.45 22.92 -9.99%
EY 8.21 7.94 6.68 6.82 13.58 -1.21 4.36 11.11%
DY 3.27 3.04 2.61 1.57 2.40 1.29 1.45 14.50%
P/NAPS 1.61 2.04 1.91 1.49 0.89 1.35 1.73 -1.18%

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