[AMBANK] YoY TTM Result on 31-Mar-2009 [#4]

Stock

[AMBANK] AMMB HOLDINGS BHD

Announcement Date

15-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Mar-2009 [#4]

Profit Trend

QoQ- -4.19%

YoY- 28.76%

Quarter Report

AMBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	7,385,913	7,110,740	6,529,791	5,970,417	5,994,464	5,687,588	4,951,608	6.88%
YoY %	3.87%	8.90%	9.37%	-0.40%	5.40%	14.86%	-	-
Horiz. %	149.16%	143.60%	131.87%	120.58%	121.06%	114.86%	100.00%	-
PBT	1,989,872	1,865,125	1,376,659	1,217,636	1,194,437	-84,612	715,337	18.57%
YoY %	6.69%	35.48%	13.06%	1.94%	1,511.66%	-111.83%	-	-
Horiz. %	278.17%	260.73%	192.45%	170.22%	166.98%	-11.83%	100.00%	-
Tax	-491,115	-473,974	-334,051	-339,382	-383,618	-44,285	-232,532	13.25%
YoY %	-3.62%	-41.89%	1.57%	11.53%	-766.25%	80.96%	-	-
Horiz. %	211.20%	203.83%	143.66%	145.95%	164.97%	19.04%	100.00%	-
NP	1,498,757	1,391,151	1,042,608	878,254	810,819	-128,897	482,805	20.75%
YoY %	7.74%	33.43%	18.71%	8.32%	729.04%	-126.70%	-	-
Horiz. %	310.43%	288.14%	215.95%	181.91%	167.94%	-26.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,460,537	1,342,812	1,008,617	860,824	668,542	-282,456	369,270	25.72%
YoY %	8.77%	33.13%	17.17%	28.76%	336.69%	-176.49%	-	-
Horiz. %	395.52%	363.64%	273.14%	233.12%	181.04%	-76.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	25.41%	24.27%	27.87%	32.12%	-	32.51%	-
YoY %	-2.87%	4.70%	-12.92%	-13.23%	0.00%	-	-	-
Horiz. %	75.92%	78.16%	74.65%	85.73%	98.80%	-	100.00%	-
Total Cost	5,887,156	5,719,589	5,487,183	5,092,163	5,183,645	5,816,485	4,468,803	4.69%
YoY %	2.93%	4.24%	7.76%	-1.76%	-10.88%	30.16%	-	-
Horiz. %	131.74%	127.99%	122.79%	113.95%	116.00%	130.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,961,656	10,264,737	9,633,833	7,737,622	6,950,263	4,878,609	4,257,280	13.19%
YoY %	-12.69%	6.55%	24.51%	11.33%	42.46%	14.59%	-	-
Horiz. %	210.50%	241.11%	226.29%	181.75%	163.26%	114.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	600,727	540,259	316,110	217,961	158,561	106,519	106,432	33.39%
YoY %	11.19%	70.91%	45.03%	37.46%	48.86%	0.08%	-	-
Horiz. %	564.42%	507.61%	297.01%	204.79%	148.98%	100.08%	100.00%	-
Div Payout %	41.13%	40.23%	31.34%	25.32%	23.72%	0.00%	28.82%	-
YoY %	2.24%	28.37%	23.78%	6.75%	0.00%	0.00%	-	-
Horiz. %	142.71%	139.59%	108.74%	87.86%	82.30%	0.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	8,961,656	10,264,737	9,633,833	7,737,622	6,950,263	4,878,609	4,257,280	13.19%
YoY %	-12.69%	6.55%	24.51%	11.33%	42.46%	14.59%	-	-
Horiz. %	210.50%	241.11%	226.29%	181.75%	163.26%	114.59%	100.00%	-
NOSH	2,987,218	3,001,385	3,010,572	2,724,515	2,642,685	2,130,396	2,128,640	5.80%
YoY %	-0.47%	-0.31%	10.50%	3.10%	24.05%	0.08%	-	-
Horiz. %	140.33%	141.00%	141.43%	127.99%	124.15%	100.08%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	20.29%	19.56%	15.97%	14.71%	13.53%	-2.27%	9.75%	-
YoY %	3.73%	22.48%	8.57%	8.72%	696.04%	-123.28%	-	-
Horiz. %	208.10%	200.62%	163.79%	150.87%	138.77%	-23.28%	100.00%	-
ROE	16.30%	13.08%	10.47%	11.13%	9.62%	-5.79%	8.67%	-
YoY %	24.62%	24.93%	-5.93%	15.70%	266.15%	-166.78%	-	-
Horiz. %	188.00%	150.87%	120.76%	128.37%	110.96%	-66.78%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	247.25	236.92	216.90	219.14	226.83	266.97	232.62	1.02%
YoY %	4.36%	9.23%	-1.02%	-3.39%	-15.04%	14.77%	-	-
Horiz. %	106.29%	101.85%	93.24%	94.21%	97.51%	114.77%	100.00%	-
EPS	48.89	44.74	33.50	31.60	25.30	-13.26	17.35	18.82%
YoY %	9.28%	33.55%	6.01%	24.90%	290.80%	-176.43%	-	-
Horiz. %	281.79%	257.87%	193.08%	182.13%	145.82%	-76.43%	100.00%	-
DPS	20.10	18.00	10.50	8.00	6.00	5.00	5.00	26.07%
YoY %	11.67%	71.43%	31.25%	33.33%	20.00%	0.00%	-	-
Horiz. %	402.00%	360.00%	210.00%	160.00%	120.00%	100.00%	100.00%	-
NAPS	3.00	3.42	3.20	2.84	2.63	2.29	2.00	6.98%
YoY %	-12.28%	6.87%	12.68%	7.98%	14.85%	14.50%	-	-
Horiz. %	150.00%	171.00%	160.00%	142.00%	131.50%	114.50%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,724,515
RPS	223.39	215.07	197.50	180.58	181.30	172.02	149.76	6.88%
YoY %	3.87%	8.90%	9.37%	-0.40%	5.39%	14.86%	-	-
Horiz. %	149.17%	143.61%	131.88%	120.58%	121.06%	114.86%	100.00%	-
EPS	44.17	40.61	30.51	26.04	20.22	-8.54	11.17	25.72%
YoY %	8.77%	33.10%	17.17%	28.78%	336.77%	-176.45%	-	-
Horiz. %	395.43%	363.56%	273.14%	233.12%	181.02%	-76.45%	100.00%	-
DPS	18.17	16.34	9.56	6.59	4.80	3.22	3.22	33.39%
YoY %	11.20%	70.92%	45.07%	37.29%	49.07%	0.00%	-	-
Horiz. %	564.29%	507.45%	296.89%	204.66%	149.07%	100.00%	100.00%	-
NAPS	2.7105	3.1046	2.9138	2.3403	2.1021	1.4756	1.2876	13.19%
YoY %	-12.69%	6.55%	24.51%	11.33%	42.46%	14.60%	-	-
Horiz. %	210.51%	241.12%	226.30%	181.76%	163.26%	114.60%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	6.31	6.49	5.00	2.61	3.44	3.76	2.83	-
P/RPS	2.55	2.74	2.31	1.19	1.52	1.41	1.22	13.06%
YoY %	-6.93%	18.61%	94.12%	-21.71%	7.80%	15.57%	-	-
Horiz. %	209.02%	224.59%	189.34%	97.54%	124.59%	115.57%	100.00%	-
P/EPS	12.91	14.51	14.92	8.26	13.60	-28.36	16.31	-3.81%
YoY %	-11.03%	-2.75%	80.63%	-39.26%	147.95%	-273.88%	-	-
Horiz. %	79.15%	88.96%	91.48%	50.64%	83.38%	-173.88%	100.00%	-
EY	7.75	6.89	6.70	12.11	7.35	-3.53	6.13	3.98%
YoY %	12.48%	2.84%	-44.67%	64.76%	308.22%	-157.59%	-	-
Horiz. %	126.43%	112.40%	109.30%	197.55%	119.90%	-57.59%	100.00%	-
DY	3.19	2.77	2.10	3.07	1.74	1.33	1.77	10.30%
YoY %	15.16%	31.90%	-31.60%	76.44%	30.83%	-24.86%	-	-
Horiz. %	180.23%	156.50%	118.64%	173.45%	98.31%	75.14%	100.00%	-
P/NAPS	2.10	1.90	1.56	0.92	1.31	1.64	1.42	6.73%
YoY %	10.53%	21.79%	69.57%	-29.77%	-20.12%	15.49%	-	-
Horiz. %	147.89%	133.80%	109.86%	64.79%	92.25%	115.49%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	17/05/12	18/05/11	14/05/10	15/05/09	13/05/08	18/05/07	31/05/06	-
Price	6.23	6.44	4.99	3.18	3.84	3.98	2.52	-
P/RPS	2.52	2.72	2.30	1.45	1.69	1.49	1.08	15.15%
YoY %	-7.35%	18.26%	58.62%	-14.20%	13.42%	37.96%	-	-
Horiz. %	233.33%	251.85%	212.96%	134.26%	156.48%	137.96%	100.00%	-
P/EPS	12.74	14.39	14.89	10.06	15.18	-30.02	14.53	-2.16%
YoY %	-11.47%	-3.36%	48.01%	-33.73%	150.57%	-306.61%	-	-
Horiz. %	87.68%	99.04%	102.48%	69.24%	104.47%	-206.61%	100.00%	-
EY	7.85	6.95	6.71	9.94	6.59	-3.33	6.88	2.22%
YoY %	12.95%	3.58%	-32.49%	50.83%	297.90%	-148.40%	-	-
Horiz. %	114.10%	101.02%	97.53%	144.48%	95.78%	-48.40%	100.00%	-
DY	3.23	2.80	2.10	2.52	1.56	1.26	1.98	8.49%
YoY %	15.36%	33.33%	-16.67%	61.54%	23.81%	-36.36%	-	-
Horiz. %	163.13%	141.41%	106.06%	127.27%	78.79%	63.64%	100.00%	-
P/NAPS	2.08	1.88	1.56	1.12	1.46	1.74	1.26	8.70%
YoY %	10.64%	20.51%	39.29%	-23.29%	-16.09%	38.10%	-	-
Horiz. %	165.08%	149.21%	123.81%	88.89%	115.87%	138.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos