[AMBANK] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[AMBANK] AMMB HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 3.75%
YoY- -421.57%
Quarter Report
Latest QR
Upcoming QR
AMBANK's Result
AMBANK's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 4,637,077 4,700,731 6,370,324 8,657,572 9,443,732 8,997,212 8,510,547 -9.62%
PBT 1,679,241 2,131,149 -3,364,175 1,456,420 2,122,552 1,829,964 1,623,769 0.56%
Tax 165,626 -464,917 -128,371 -232,569 -460,344 -400,592 -315,334 -
NP 1,844,867 1,666,232 -3,492,546 1,223,851 1,662,208 1,429,372 1,308,435 5.89%
-
NP to SH 1,819,474 1,698,991 -3,581,849 1,113,855 1,552,842 1,299,036 1,214,531 6.96%
-
Tax Rate -9.86% 21.82% - 15.97% 21.69% 21.89% 19.42% -
Total Cost 2,792,210 3,034,499 9,862,870 7,433,721 7,781,524 7,567,840 7,202,112 -14.60%
-
Net Worth 19,157,002 17,609,461 16,461,499 19,561,951 18,285,143 17,182,720 16,271,569 2.75%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 605,366 364,218 - 219,519 631,938 451,198 529,198 2.26%
Div Payout % 33.27% 21.44% - 19.71% 40.70% 34.73% 43.57% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 19,157,002 17,609,461 16,461,499 19,561,951 18,285,143 17,182,720 16,271,569 2.75%
NOSH 3,314,184 3,314,184 3,314,184 3,014,000 3,014,000 3,014,000 3,014,000 1.59%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 39.79% 35.45% -54.83% 14.14% 17.60% 15.89% 15.37% -
ROE 9.50% 9.65% -21.76% 5.69% 8.49% 7.56% 7.46% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 140.15 142.01 192.33 287.67 314.01 298.99 282.96 -11.04%
EPS 54.99 51.33 -108.14 37.01 51.63 43.17 40.38 5.27%
DPS 18.30 11.00 0.00 7.30 21.00 15.00 17.60 0.65%
NAPS 5.79 5.32 4.97 6.50 6.08 5.71 5.41 1.13%
Adjusted Per Share Value based on latest NOSH - 3,314,184
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 139.92 141.84 192.21 261.23 284.95 271.48 256.79 -9.62%
EPS 54.90 51.26 -108.08 33.61 46.85 39.20 36.65 6.96%
DPS 18.27 10.99 0.00 6.62 19.07 13.61 15.97 2.26%
NAPS 5.7803 5.3134 4.967 5.9025 5.5172 5.1846 4.9097 2.75%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 4.01 4.14 3.17 3.65 3.91 4.34 4.41 -
P/RPS 2.86 2.92 1.65 1.27 1.25 1.45 1.56 10.62%
P/EPS 7.29 8.07 -2.93 9.86 7.57 10.05 10.92 -6.51%
EY 13.71 12.40 -34.11 10.14 13.21 9.95 9.16 6.94%
DY 4.56 2.66 0.00 2.00 5.37 3.46 3.99 2.24%
P/NAPS 0.69 0.78 0.64 0.56 0.64 0.76 0.82 -2.83%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 23/02/23 25/02/22 01/03/21 27/02/20 21/02/19 28/02/18 -
Price 4.31 3.83 3.43 3.16 3.77 4.55 4.14 -
P/RPS 3.08 2.70 1.78 1.10 1.20 1.52 1.46 13.24%
P/EPS 7.84 7.46 -3.17 8.54 7.30 10.54 10.25 -4.36%
EY 12.76 13.40 -31.53 11.71 13.70 9.49 9.75 4.58%
DY 4.25 2.87 0.00 2.31 5.57 3.30 4.25 0.00%
P/NAPS 0.74 0.72 0.69 0.49 0.62 0.80 0.77 -0.65%

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