[AMBANK] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 3.35%
YoY- 6.42%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,532,573 9,358,822 9,517,765 7,908,740 7,436,756 6,962,424 6,416,916 4.86%
PBT 2,057,517 2,531,326 2,327,569 2,118,280 1,965,419 1,748,398 1,341,208 7.38%
Tax -419,235 -550,467 -513,843 -547,342 -472,657 -432,513 -364,008 2.38%
NP 1,638,282 1,980,859 1,813,726 1,570,938 1,492,762 1,315,885 977,200 8.98%
-
NP to SH 1,541,406 1,863,113 1,723,521 1,544,802 1,451,608 1,268,215 946,686 8.45%
-
Tax Rate 20.38% 21.75% 22.08% 25.84% 24.05% 24.74% 27.14% -
Total Cost 6,894,291 7,377,963 7,704,039 6,337,802 5,943,994 5,646,539 5,439,716 4.02%
-
Net Worth 14,842,401 13,828,111 12,599,333 11,670,741 8,966,887 9,942,561 9,330,374 8.04%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 609,440 869,114 666,737 613,262 557,618 496,203 217,961 18.68%
Div Payout % 39.54% 46.65% 38.68% 39.70% 38.41% 39.13% 23.02% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 14,842,401 13,828,111 12,599,333 11,670,741 8,966,887 9,942,561 9,330,374 8.04%
NOSH 3,004,534 3,006,111 3,007,000 3,000,190 2,988,962 3,003,795 3,009,798 -0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.20% 21.17% 19.06% 19.86% 20.07% 18.90% 15.23% -
ROE 10.39% 13.47% 13.68% 13.24% 16.19% 12.76% 10.15% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 283.99 311.33 316.52 263.61 248.81 231.79 213.20 4.89%
EPS 51.30 61.98 57.32 51.49 48.57 42.22 31.45 8.49%
DPS 20.30 28.90 22.20 20.50 18.60 16.50 7.24 18.73%
NAPS 4.94 4.60 4.19 3.89 3.00 3.31 3.10 8.07%
Adjusted Per Share Value based on latest NOSH - 3,000,190
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 258.07 283.06 287.87 239.20 224.93 210.58 194.08 4.86%
EPS 46.62 56.35 52.13 46.72 43.90 38.36 28.63 8.46%
DPS 18.43 26.29 20.17 18.55 16.87 15.01 6.59 18.68%
NAPS 4.4891 4.1824 3.8107 3.5299 2.7121 3.0072 2.822 8.04%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.53 6.60 7.24 6.80 5.95 7.03 5.00 -
P/RPS 1.60 2.12 2.29 2.58 2.39 3.03 2.35 -6.20%
P/EPS 8.83 10.65 12.63 13.21 12.25 16.65 15.90 -9.33%
EY 11.33 9.39 7.92 7.57 8.16 6.01 6.29 10.30%
DY 4.48 4.38 3.07 3.01 3.13 2.35 1.45 20.67%
P/NAPS 0.92 1.43 1.73 1.75 1.98 2.12 1.61 -8.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 12/02/15 17/02/14 19/02/13 14/02/12 18/02/11 08/02/10 -
Price 4.50 6.47 7.31 6.27 6.12 6.32 4.61 -
P/RPS 1.58 2.08 2.31 2.38 2.46 2.73 2.16 -5.07%
P/EPS 8.77 10.44 12.75 12.18 12.60 14.97 14.66 -8.20%
EY 11.40 9.58 7.84 8.21 7.94 6.68 6.82 8.93%
DY 4.51 4.47 3.04 3.27 3.04 2.61 1.57 19.21%
P/NAPS 0.91 1.41 1.74 1.61 2.04 1.91 1.49 -7.88%

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