[AMBANK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	7,139,086	5,628,197	3,826,627	1,934,376	7,110,740	5,302,181	3,477,850	61.44%
YoY %	26.84%	47.08%	97.82%	-72.80%	34.11%	52.46%	-	-
Horiz. %	205.27%	161.83%	110.03%	55.62%	204.46%	152.46%	100.00%	-
PBT	2,033,614	1,539,885	1,069,509	587,919	1,865,124	1,439,590	981,425	62.46%
YoY %	32.06%	43.98%	81.91%	-68.48%	29.56%	46.68%	-	-
Horiz. %	207.21%	156.90%	108.98%	59.90%	190.04%	146.68%	100.00%	-
Tax	-500,743	-373,527	-261,187	-148,631	-473,974	-374,844	-255,096	56.70%
YoY %	-34.06%	-43.01%	-75.73%	68.64%	-26.45%	-46.94%	-	-
Horiz. %	196.30%	146.43%	102.39%	58.26%	185.80%	146.94%	100.00%	-
NP	1,532,871	1,166,358	808,322	439,288	1,391,150	1,064,746	726,329	64.45%
YoY %	31.42%	44.29%	84.01%	-68.42%	30.66%	46.59%	-	-
Horiz. %	211.04%	160.58%	111.29%	60.48%	191.53%	146.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,484,416	1,135,262	789,079	429,009	1,342,812	1,026,466	701,155	64.80%
YoY %	30.76%	43.87%	83.93%	-68.05%	30.82%	46.40%	-	-
Horiz. %	211.71%	161.91%	112.54%	61.19%	191.51%	146.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	24.26%	24.42%	25.28%	25.41%	26.04%	25.99%	-
YoY %	1.48%	-0.66%	-3.40%	-0.51%	-2.42%	0.19%	-	-
Horiz. %	94.73%	93.34%	93.96%	97.27%	97.77%	100.19%	100.00%	-
Total Cost	5,606,215	4,461,839	3,018,305	1,495,088	5,719,590	4,237,435	2,751,521	60.64%
YoY %	25.65%	47.83%	101.88%	-73.86%	34.98%	54.00%	-	-
Horiz. %	203.75%	162.16%	109.70%	54.34%	207.87%	154.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,032,852	8,972,188	10,560,025	10,596,527	10,273,863	9,946,142	9,797,536	8.23%
YoY %	22.97%	-15.04%	-0.34%	3.14%	3.29%	1.52%	-	-
Horiz. %	112.61%	91.58%	107.78%	108.16%	104.86%	101.52%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	600,976	197,388	197,439	-	540,729	-	180,322	122.95%
YoY %	204.46%	-0.03%	0.00%	-	0.00%	-	-	-
Horiz. %	333.28%	109.46%	109.49%	-	299.87%	-	100.00%	-
Div Payout %	40.49%	17.39%	25.02%	-	40.27%	-	25.72%	-
YoY %	132.83%	-30.50%	0.00%	-	0.00%	-	-	-
Horiz. %	157.43%	67.61%	97.28%	-	156.57%	-	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	11,032,852	8,972,188	10,560,025	10,596,527	10,273,863	9,946,142	9,797,536	8.23%
YoY %	22.97%	-15.04%	-0.34%	3.14%	3.29%	1.52%	-	-
Horiz. %	112.61%	91.58%	107.78%	108.16%	104.86%	101.52%	100.00%	-
NOSH	2,989,932	2,990,729	2,991,508	2,993,369	3,004,053	3,004,877	3,005,379	-0.34%
YoY %	-0.03%	-0.03%	-0.06%	-0.36%	-0.03%	-0.02%	-	-
Horiz. %	99.49%	99.51%	99.54%	99.60%	99.96%	99.98%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	21.47%	20.72%	21.12%	22.71%	19.56%	20.08%	20.88%	-
YoY %	3.62%	-1.89%	-7.00%	16.10%	-2.59%	-3.83%	-	-
Horiz. %	102.83%	99.23%	101.15%	108.76%	93.68%	96.17%	100.00%	-
ROE	13.45%	12.65%	7.47%	4.05%	13.07%	10.32%	7.16%	-
YoY %	6.32%	69.34%	84.44%	-69.01%	26.65%	44.13%	-	-
Horiz. %	187.85%	176.68%	104.33%	56.56%	182.54%	144.13%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	238.77	188.19	127.92	64.62	236.70	176.45	115.72	62.00%
YoY %	26.88%	47.12%	97.96%	-72.70%	34.15%	52.48%	-	-
Horiz. %	206.33%	162.63%	110.54%	55.84%	204.55%	152.48%	100.00%	-
EPS	49.64	37.96	26.37	14.33	44.70	34.16	23.33	65.35%
YoY %	30.77%	43.95%	84.02%	-67.94%	30.85%	46.42%	-	-
Horiz. %	212.77%	162.71%	113.03%	61.42%	191.60%	146.42%	100.00%	-
DPS	20.10	6.60	6.60	0.00	18.00	0.00	6.00	123.72%
YoY %	204.55%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	335.00%	110.00%	110.00%	0.00%	300.00%	0.00%	100.00%	-
NAPS	3.69	3.00	3.53	3.54	3.42	3.31	3.26	8.60%
YoY %	23.00%	-15.01%	-0.28%	3.51%	3.32%	1.53%	-	-
Horiz. %	113.19%	92.02%	108.28%	108.59%	104.91%	101.53%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,993,369
RPS	215.41	169.82	115.46	58.37	214.55	159.98	104.94	61.44%
YoY %	26.85%	47.08%	97.81%	-72.79%	34.11%	52.45%	-	-
Horiz. %	205.27%	161.83%	110.02%	55.62%	204.45%	152.45%	100.00%	-
EPS	44.79	34.25	23.81	12.94	40.52	30.97	21.16	64.78%
YoY %	30.77%	43.85%	84.00%	-68.07%	30.84%	46.36%	-	-
Horiz. %	211.67%	161.86%	112.52%	61.15%	191.49%	146.36%	100.00%	-
DPS	18.13	5.96	5.96	0.00	16.32	0.00	5.44	122.95%
YoY %	204.19%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	333.27%	109.56%	109.56%	0.00%	300.00%	0.00%	100.00%	-
NAPS	3.329	2.7072	3.1863	3.1973	3.10	3.0011	2.9562	8.23%
YoY %	22.97%	-15.04%	-0.34%	3.14%	3.30%	1.52%	-	-
Horiz. %	112.61%	91.58%	107.78%	108.16%	104.86%	101.52%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	6.31	5.95	5.79	6.51	6.49	7.03	5.93	-
P/RPS	2.64	3.16	4.53	10.07	2.74	3.98	5.12	-35.67%
YoY %	-16.46%	-30.24%	-55.01%	267.52%	-31.16%	-22.27%	-	-
Horiz. %	51.56%	61.72%	88.48%	196.68%	53.52%	77.73%	100.00%	-
P/EPS	12.71	15.67	21.95	45.42	14.52	20.58	25.42	-36.97%
YoY %	-18.89%	-28.61%	-51.67%	212.81%	-29.45%	-19.04%	-	-
Horiz. %	50.00%	61.64%	86.35%	178.68%	57.12%	80.96%	100.00%	-
EY	7.87	6.38	4.56	2.20	6.89	4.86	3.93	58.80%
YoY %	23.35%	39.91%	107.27%	-68.07%	41.77%	23.66%	-	-
Horiz. %	200.25%	162.34%	116.03%	55.98%	175.32%	123.66%	100.00%	-
DY	3.19	1.11	1.14	0.00	2.77	0.00	1.01	115.11%
YoY %	187.39%	-2.63%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	315.84%	109.90%	112.87%	0.00%	274.26%	0.00%	100.00%	-
P/NAPS	1.71	1.98	1.64	1.84	1.90	2.12	1.82	-4.06%
YoY %	-13.64%	20.73%	-10.87%	-3.16%	-10.38%	16.48%	-	-
Horiz. %	93.96%	108.79%	90.11%	101.10%	104.40%	116.48%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	17/05/12	14/02/12	16/11/11	15/08/11	18/05/11	18/02/11	12/11/10	-
Price	6.23	6.12	5.65	6.48	6.44	6.32	6.19	-
P/RPS	2.61	3.25	4.42	10.03	2.72	3.58	5.35	-38.00%
YoY %	-19.69%	-26.47%	-55.93%	268.75%	-24.02%	-33.08%	-	-
Horiz. %	48.79%	60.75%	82.62%	187.48%	50.84%	66.92%	100.00%	-
P/EPS	12.55	16.12	21.42	45.21	14.41	18.50	26.53	-39.26%
YoY %	-22.15%	-24.74%	-52.62%	213.74%	-22.11%	-30.27%	-	-
Horiz. %	47.30%	60.76%	80.74%	170.41%	54.32%	69.73%	100.00%	-
EY	7.97	6.20	4.67	2.21	6.94	5.41	3.77	64.64%
YoY %	28.55%	32.76%	111.31%	-68.16%	28.28%	43.50%	-	-
Horiz. %	211.41%	164.46%	123.87%	58.62%	184.08%	143.50%	100.00%	-
DY	3.23	1.08	1.17	0.00	2.80	0.00	0.97	122.82%
YoY %	199.07%	-7.69%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	332.99%	111.34%	120.62%	0.00%	288.66%	0.00%	100.00%	-
P/NAPS	1.69	2.04	1.60	1.83	1.88	1.91	1.90	-7.50%
YoY %	-17.16%	27.50%	-12.57%	-2.66%	-1.57%	0.53%	-	-
Horiz. %	88.95%	107.37%	84.21%	96.32%	98.95%	100.53%	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