Projected Income Statement: 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% 55.79% 56.17% 56.61%
EBT Margin (%) - 39.06% 49.7% 37.19% 53.67% 53.89% 52% 52.61% 52.94%
Net margin (%) - 32.52% 38.23% 41.01% 41.51% 41.61% 40.17% 40.63% 40.94%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.94% 0.92% 0.97% 1.02% 1.05% 1% 1.03% 1.06%
ROE - 9.3% 10% 10% 10% 10% 9.71% 9.96% 10.24%

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 0.3958 0.5152 0.5428
Change - - 266% 23.5% 33.63% 15.89% 13.08% 30.16% 5.36%
Book Value Per Share 1 - 5.06 5.48 5.88 6.24 6.54 6.805 7.037 7.235
Change - - 8.3% 7.3% 6.12% 4.81% 4.05% 3.42% 2.8%
EPS 1 - 0.4554 0.5241 0.5649 0.6056 0.6351 0.6485 0.6906 0.7328
Change - - 15.09% 7.78% 7.2% 4.87% 2.11% 6.48% 6.12%
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 10.6x 9.92x
PBR 1.01x 0.97x
EV / Sales 4.25x 4.04x
Yield 5.78% 7.52%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
AAA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
6.850MYR
Average target price
7.447MYR
Spread / Average Target
+8.71%

Quarterly revenue - Rate of surprise

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!