Projected Income Statement: AMMB Holdings

Forecast Balance Sheet: AMMB Holdings

Forecast Balance Sheet - AMMB Holdings
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 5/31/22 5/29/23 5/27/24 5/26/25 5/28/26 - - -
Estimates

Cash Flow Forecast: AMMB Holdings

Fiscal Period: March 2021 2022 2023 2024 2025 2026
CAPEX 1 39.71 25.42 57.51 29.14 41.12 62.85
Change - -35.97% 126.19% -49.33% 41.13% 52.82%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 7/30/21 7/15/22 7/21/23 7/19/24 7/18/25 7/17/26
1MYR in Million
Estimates

Forecast Financial Ratios: AMMB Holdings

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 54.68% 55.95% 54.96% 54.41% 54.38% 55.05% 55.82% 56.16%
EBT Margin (%) - 39.06% 49.7% 37.19% 53.67% 53.89% 51.74% 52.48% 52.71%
Net margin (%) - 32.52% 38.23% 41.01% 41.51% 41.61% 39.96% 40.51% 40.8%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.94% 0.92% 0.97% 1.02% 1.05% 0.99% 1.03% 1.05%
ROE - 9.3% 10% 10% 10% 10% 9.63% 9.95% 10.21%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.05 0.183 0.226 0.302 0.35 0.3925 0.5182 0.546
Change - - 266% 23.5% 33.63% 15.89% 12.15% 32.02% 5.35%
Book Value Per Share 1 - 5.06 5.48 5.88 6.24 6.54 6.799 7.031 7.228
Change - - 8.3% 7.3% 6.12% 4.81% 3.96% 3.42% 2.8%
EPS 1 - 0.4554 0.5241 0.5649 0.6056 0.6351 0.6431 0.6887 0.7292
Change - - 15.09% 7.78% 7.2% 4.87% 1.25% 7.1% 5.88%
Nbr of stocks (in thousands) - 3,310,813 3,307,108 3,306,844 3,304,066 3,306,735 3,313,480 3,313,480 3,313,480
Announcement Date - 5/31/22 5/29/23 5/27/24 5/26/25 5/28/26 - - -
1MYR
Estimates
2027 *2028 *
P/E 9.86x 9.21x
PBR 0.93x 0.9x
EV / Sales 3.94x 3.73x
Yield 6.19% 8.17%

EPS & Dividend

EPS & Dividend - AMMB Holdings


Y-o-Y evolution of P/E

Valuation ratios - P/E - AMMB Holdings
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - AMMB Holdings
Trader
Investor
-
Global
-
Quality
ESG MSCI
AAA
MarketScreener Ratings - AMMB Holdings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
6.340MYR
Average target price
7.413MYR
Spread / Average Target
+16.93%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - AMMB Holdings