[AMBANK] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -71.5%
YoY- 4.31%
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,606,005 7,170,656 4,761,498 2,382,251 8,705,892 6,358,783 4,018,107 78.88%
PBT 2,448,238 1,852,818 1,237,727 637,283 2,138,987 1,668,293 1,150,383 65.52%
Tax -577,183 -468,098 -292,385 -153,675 -475,499 -429,754 -303,929 53.41%
NP 1,871,055 1,384,720 945,342 483,608 1,663,488 1,238,539 846,454 69.77%
-
NP to SH 1,782,380 1,318,672 902,839 461,982 1,620,724 1,219,527 823,319 67.42%
-
Tax Rate 23.58% 25.26% 23.62% 24.11% 22.23% 25.76% 26.42% -
Total Cost 7,734,950 5,785,936 3,816,156 1,898,643 7,042,404 5,120,244 3,171,653 81.28%
-
Net Worth 13,107,061 12,595,341 12,413,142 12,470,310 11,996,669 11,662,280 8,991,010 28.59%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 724,495 216,435 216,403 - 659,816 209,861 209,790 128.64%
Div Payout % 40.65% 16.41% 23.97% - 40.71% 17.21% 25.48% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 13,107,061 12,595,341 12,413,142 12,470,310 11,996,669 11,662,280 8,991,010 28.59%
NOSH 3,006,206 3,006,047 3,005,603 3,004,894 2,999,167 2,998,015 2,997,003 0.20%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.48% 19.31% 19.85% 20.30% 19.11% 19.48% 21.07% -
ROE 13.60% 10.47% 7.27% 3.70% 13.51% 10.46% 9.16% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 319.54 238.54 158.42 79.28 290.28 212.10 134.07 78.52%
EPS 59.29 43.87 30.04 15.38 54.04 40.67 27.47 67.09%
DPS 24.10 7.20 7.20 0.00 22.00 7.00 7.00 128.17%
NAPS 4.36 4.19 4.13 4.15 4.00 3.89 3.00 28.33%
Adjusted Per Share Value based on latest NOSH - 3,004,894
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 290.54 216.88 144.01 72.05 263.31 192.32 121.53 78.88%
EPS 53.91 39.88 27.31 13.97 49.02 36.89 24.90 67.43%
DPS 21.91 6.55 6.55 0.00 19.96 6.35 6.35 128.51%
NAPS 3.9643 3.8095 3.7544 3.7717 3.6284 3.5273 2.7194 28.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.18 7.24 7.42 7.34 6.55 6.80 6.36 -
P/RPS 2.25 3.04 4.68 9.26 2.26 3.21 4.74 -39.17%
P/EPS 12.11 16.50 24.70 47.74 12.12 16.72 23.15 -35.10%
EY 8.26 6.06 4.05 2.09 8.25 5.98 4.32 54.11%
DY 3.36 0.99 0.97 0.00 3.36 1.03 1.10 110.66%
P/NAPS 1.65 1.73 1.80 1.77 1.64 1.75 2.12 -15.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 17/02/14 14/11/13 16/08/13 16/05/13 19/02/13 08/11/12 -
Price 7.28 7.31 7.35 7.96 7.15 6.27 6.38 -
P/RPS 2.28 3.06 4.64 10.04 2.46 2.96 4.76 -38.80%
P/EPS 12.28 16.66 24.47 51.77 13.23 15.41 23.22 -34.62%
EY 8.14 6.00 4.09 1.93 7.56 6.49 4.31 52.85%
DY 3.31 0.98 0.98 0.00 3.08 1.12 1.10 108.56%
P/NAPS 1.67 1.74 1.78 1.92 1.79 1.61 2.13 -14.98%

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

Post a Comment