[AMBANK] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 1.15%
YoY- 11.57%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,243,118 8,532,573 9,358,822 9,517,765 7,908,740 7,436,756 6,962,424 2.85%
PBT 1,702,315 2,057,517 2,531,326 2,327,569 2,118,280 1,965,419 1,748,398 -0.44%
Tax -338,996 -419,235 -550,467 -513,843 -547,342 -472,657 -432,513 -3.97%
NP 1,363,319 1,638,282 1,980,859 1,813,726 1,570,938 1,492,762 1,315,885 0.59%
-
NP to SH 1,268,817 1,541,406 1,863,113 1,723,521 1,544,802 1,451,608 1,268,215 0.00%
-
Tax Rate 19.91% 20.38% 21.75% 22.08% 25.84% 24.05% 24.74% -
Total Cost 6,879,799 6,894,291 7,377,963 7,704,039 6,337,802 5,943,994 5,646,539 3.34%
-
Net Worth 15,628,294 14,842,401 13,828,111 12,599,333 11,670,741 8,966,887 9,942,561 7.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 465,787 609,440 869,114 666,737 613,262 557,618 496,203 -1.04%
Div Payout % 36.71% 39.54% 46.65% 38.68% 39.70% 38.41% 39.13% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 15,628,294 14,842,401 13,828,111 12,599,333 11,670,741 8,966,887 9,942,561 7.82%
NOSH 3,005,441 3,004,534 3,006,111 3,007,000 3,000,190 2,988,962 3,003,795 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.54% 19.20% 21.17% 19.06% 19.86% 20.07% 18.90% -
ROE 8.12% 10.39% 13.47% 13.68% 13.24% 16.19% 12.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 274.27 283.99 311.33 316.52 263.61 248.81 231.79 2.84%
EPS 42.22 51.30 61.98 57.32 51.49 48.57 42.22 0.00%
DPS 15.50 20.30 28.90 22.20 20.50 18.60 16.50 -1.03%
NAPS 5.20 4.94 4.60 4.19 3.89 3.00 3.31 7.81%
Adjusted Per Share Value based on latest NOSH - 3,007,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 249.32 258.07 283.06 287.87 239.20 224.93 210.58 2.85%
EPS 38.38 46.62 56.35 52.13 46.72 43.90 38.36 0.00%
DPS 14.09 18.43 26.29 20.17 18.55 16.87 15.01 -1.04%
NAPS 4.7268 4.4891 4.1824 3.8107 3.5299 2.7121 3.0072 7.82%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.31 4.53 6.60 7.24 6.80 5.95 7.03 -
P/RPS 1.57 1.60 2.12 2.29 2.58 2.39 3.03 -10.37%
P/EPS 10.21 8.83 10.65 12.63 13.21 12.25 16.65 -7.82%
EY 9.80 11.33 9.39 7.92 7.57 8.16 6.01 8.48%
DY 3.60 4.48 4.38 3.07 3.01 3.13 2.35 7.36%
P/NAPS 0.83 0.92 1.43 1.73 1.75 1.98 2.12 -14.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 12/02/15 17/02/14 19/02/13 14/02/12 18/02/11 -
Price 4.63 4.50 6.47 7.31 6.27 6.12 6.32 -
P/RPS 1.69 1.58 2.08 2.31 2.38 2.46 2.73 -7.67%
P/EPS 10.97 8.77 10.44 12.75 12.18 12.60 14.97 -5.04%
EY 9.12 11.40 9.58 7.84 8.21 7.94 6.68 5.32%
DY 3.35 4.51 4.47 3.04 3.27 3.04 2.61 4.24%
P/NAPS 0.89 0.91 1.41 1.74 1.61 2.04 1.91 -11.94%

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