[AMBANK] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	8,187,472	8,325,358	8,251,732	8,416,039	8,418,033	8,394,488	8,436,412	-1.96%
YoY %	-1.66%	0.89%	-1.95%	-0.02%	0.28%	-0.50%	-	-
Horiz. %	97.05%	98.68%	97.81%	99.76%	99.78%	99.50%	100.00%	-
PBT	1,813,928	1,903,072	1,917,520	1,731,012	1,852,190	1,966,746	1,929,584	-4.01%
YoY %	-4.68%	-0.75%	10.77%	-6.54%	-5.82%	1.93%	-	-
Horiz. %	94.01%	98.63%	99.37%	89.71%	95.99%	101.93%	100.00%	-
Tax	-411,137	-433,780	-479,740	-331,533	-401,186	-413,604	-454,936	-6.49%
YoY %	5.22%	9.58%	-44.70%	17.36%	3.00%	9.09%	-	-
Horiz. %	90.37%	95.35%	105.45%	72.87%	88.19%	90.91%	100.00%	-
NP	1,402,790	1,469,292	1,437,780	1,399,479	1,451,004	1,553,142	1,474,648	-3.26%
YoY %	-4.53%	2.19%	2.74%	-3.55%	-6.58%	5.32%	-	-
Horiz. %	95.13%	99.64%	97.50%	94.90%	98.40%	105.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,318,390	1,351,252	1,292,000	1,302,206	1,362,909	1,444,058	1,358,044	-1.94%
YoY %	-2.43%	4.59%	-0.78%	-4.45%	-5.62%	6.33%	-	-
Horiz. %	97.08%	99.50%	95.14%	95.89%	100.36%	106.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.67%	22.79%	25.02%	19.15%	21.66%	21.03%	23.58%	-
YoY %	-0.53%	-8.91%	30.65%	-11.59%	3.00%	-10.81%	-	-
Horiz. %	96.14%	96.65%	106.11%	81.21%	91.86%	89.19%	100.00%	-
Total Cost	6,784,681	6,856,066	6,813,952	7,016,560	6,967,029	6,841,346	6,961,764	-1.69%
YoY %	-1.04%	0.62%	-2.89%	0.71%	1.84%	-1.73%	-	-
Horiz. %	97.46%	98.48%	97.88%	100.79%	100.08%	98.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,633,090	15,515,043	15,458,286	15,116,769	14,842,971	14,723,021	14,769,178	3.84%
YoY %	0.76%	0.37%	2.26%	1.84%	0.81%	-0.31%	-	-
Horiz. %	105.85%	105.05%	104.67%	102.35%	100.50%	99.69%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	200,424	300,679	-	465,824	200,310	300,469	-	-
YoY %	-33.34%	0.00%	-	132.55%	-33.33%	0.00%	-	-
Horiz. %	66.70%	100.07%	-	155.03%	66.67%	100.00%	-	-
Div Payout %	15.20%	22.25%	-	35.77%	14.70%	20.81%	-	-
YoY %	-31.69%	0.00%	-	143.33%	-29.36%	0.00%	-	-
Horiz. %	73.04%	106.92%	-	171.89%	70.64%	100.00%	-	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	15,633,090	15,515,043	15,458,286	15,116,769	14,842,971	14,723,021	14,769,178	3.84%
YoY %	0.76%	0.37%	2.26%	1.84%	0.81%	-0.31%	-	-
Horiz. %	105.85%	105.05%	104.67%	102.35%	100.50%	99.69%	100.00%	-
NOSH	3,006,363	3,006,791	3,007,448	3,005,321	3,004,650	3,004,698	3,001,865	0.09%
YoY %	-0.01%	-0.02%	0.07%	0.02%	-0.00%	0.09%	-	-
Horiz. %	100.15%	100.16%	100.19%	100.12%	100.09%	100.09%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	17.13%	17.65%	17.42%	16.63%	17.24%	18.50%	17.48%	-
YoY %	-2.95%	1.32%	4.75%	-3.54%	-6.81%	5.84%	-	-
Horiz. %	98.00%	100.97%	99.66%	95.14%	98.63%	105.84%	100.00%	-
ROE	8.43%	8.71%	8.36%	8.61%	9.18%	9.81%	9.20%	-
YoY %	-3.21%	4.19%	-2.90%	-6.21%	-6.42%	6.63%	-	-
Horiz. %	91.63%	94.67%	90.87%	93.59%	99.78%	106.63%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	272.34	276.89	274.38	280.04	280.17	279.38	281.04	-2.06%
YoY %	-1.64%	0.91%	-2.02%	-0.05%	0.28%	-0.59%	-	-
Horiz. %	96.90%	98.52%	97.63%	99.64%	99.69%	99.41%	100.00%	-
EPS	43.85	44.94	42.96	43.33	45.36	48.06	45.24	-2.04%
YoY %	-2.43%	4.61%	-0.85%	-4.48%	-5.62%	6.23%	-	-
Horiz. %	96.93%	99.34%	94.96%	95.78%	100.27%	106.23%	100.00%	-
DPS	6.67	10.00	0.00	15.50	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	132.38%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	155.00%	66.70%	100.00%	-	-
NAPS	5.20	5.16	5.14	5.03	4.94	4.90	4.92	3.74%
YoY %	0.78%	0.39%	2.19%	1.82%	0.82%	-0.41%	-	-
Horiz. %	105.69%	104.88%	104.47%	102.24%	100.41%	99.59%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,004,549
RPS	247.63	251.80	249.58	254.55	254.61	253.89	255.16	-1.96%
YoY %	-1.66%	0.89%	-1.95%	-0.02%	0.28%	-0.50%	-	-
Horiz. %	97.05%	98.68%	97.81%	99.76%	99.78%	99.50%	100.00%	-
EPS	39.88	40.87	39.08	39.39	41.22	43.68	41.07	-1.93%
YoY %	-2.42%	4.58%	-0.79%	-4.44%	-5.63%	6.36%	-	-
Horiz. %	97.10%	99.51%	95.15%	95.91%	100.37%	106.36%	100.00%	-
DPS	6.06	9.09	0.00	14.09	6.06	9.09	0.00	-
YoY %	-33.33%	0.00%	0.00%	132.51%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	155.01%	66.67%	100.00%	-	-
NAPS	4.7283	4.6926	4.6754	4.5721	4.4893	4.453	4.467	3.84%
YoY %	0.76%	0.37%	2.26%	1.84%	0.82%	-0.31%	-	-
Horiz. %	105.85%	105.05%	104.67%	102.35%	100.50%	99.69%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	4.31	4.09	4.44	4.60	4.53	4.56	6.03	-
P/RPS	1.58	1.48	1.62	1.64	1.62	1.63	2.15	-18.48%
YoY %	6.76%	-8.64%	-1.22%	1.23%	-0.61%	-24.19%	-	-
Horiz. %	73.49%	68.84%	75.35%	76.28%	75.35%	75.81%	100.00%	-
P/EPS	9.83	9.10	10.34	10.62	9.99	9.49	13.33	-18.30%
YoY %	8.02%	-11.99%	-2.64%	6.31%	5.27%	-28.81%	-	-
Horiz. %	73.74%	68.27%	77.57%	79.67%	74.94%	71.19%	100.00%	-
EY	10.17	10.99	9.68	9.42	10.01	10.54	7.50	22.39%
YoY %	-7.46%	13.53%	2.76%	-5.89%	-5.03%	40.53%	-	-
Horiz. %	135.60%	146.53%	129.07%	125.60%	133.47%	140.53%	100.00%	-
DY	1.55	2.44	0.00	3.37	1.47	2.19	0.00	-
YoY %	-36.48%	0.00%	0.00%	129.25%	-32.88%	0.00%	-	-
Horiz. %	70.78%	111.42%	0.00%	153.88%	67.12%	100.00%	-	-
P/NAPS	0.83	0.79	0.86	0.91	0.92	0.93	1.23	-22.97%
YoY %	5.06%	-8.14%	-5.49%	-1.09%	-1.08%	-24.39%	-	-
Horiz. %	67.48%	64.23%	69.92%	73.98%	74.80%	75.61%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/02/17	21/11/16	22/08/16	27/05/16	26/02/16	19/11/15	19/08/15	-
Price	4.62	4.10	4.42	4.40	4.50	4.66	4.94	-
P/RPS	1.70	1.48	1.61	1.57	1.61	1.67	1.76	-2.27%
YoY %	14.86%	-8.07%	2.55%	-2.48%	-3.59%	-5.11%	-	-
Horiz. %	96.59%	84.09%	91.48%	89.20%	91.48%	94.89%	100.00%	-
P/EPS	10.54	9.12	10.29	10.15	9.92	9.70	10.92	-2.32%
YoY %	15.57%	-11.37%	1.38%	2.32%	2.27%	-11.17%	-	-
Horiz. %	96.52%	83.52%	94.23%	92.95%	90.84%	88.83%	100.00%	-
EY	9.49	10.96	9.72	9.85	10.08	10.31	9.16	2.37%
YoY %	-13.41%	12.76%	-1.32%	-2.28%	-2.23%	12.55%	-	-
Horiz. %	103.60%	119.65%	106.11%	107.53%	110.04%	112.55%	100.00%	-
DY	1.44	2.44	0.00	3.52	1.48	2.15	0.00	-
YoY %	-40.98%	0.00%	0.00%	137.84%	-31.16%	0.00%	-	-
Horiz. %	66.98%	113.49%	0.00%	163.72%	68.84%	100.00%	-	-
P/NAPS	0.89	0.79	0.86	0.87	0.91	0.95	1.00	-7.44%
YoY %	12.66%	-8.14%	-1.15%	-4.40%	-4.21%	-5.00%	-	-
Horiz. %	89.00%	79.00%	86.00%	87.00%	91.00%	95.00%	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