[AMBANK] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	8,285,751	6,140,604	4,162,679	2,062,933	8,416,039	6,313,525	4,197,244	57.30%
YoY %	34.93%	47.52%	101.78%	-75.49%	33.30%	50.42%	-	-
Horiz. %	197.41%	146.30%	99.18%	49.15%	200.51%	150.42%	100.00%	-
PBT	1,801,190	1,360,446	951,536	479,380	1,731,012	1,389,143	983,373	49.64%
YoY %	32.40%	42.97%	98.49%	-72.31%	24.61%	41.26%	-	-
Horiz. %	183.16%	138.34%	96.76%	48.75%	176.03%	141.26%	100.00%	-
Tax	-392,414	-308,353	-216,890	-119,935	-331,533	-300,890	-206,802	53.21%
YoY %	-27.26%	-42.17%	-80.84%	63.82%	-10.18%	-45.50%	-	-
Horiz. %	189.75%	149.11%	104.88%	58.00%	160.31%	145.50%	100.00%	-
NP	1,408,776	1,052,093	734,646	359,445	1,399,479	1,088,253	776,571	48.69%
YoY %	33.90%	43.21%	104.38%	-74.32%	28.60%	40.14%	-	-
Horiz. %	181.41%	135.48%	94.60%	46.29%	180.21%	140.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,324,607	988,793	675,626	323,000	1,302,206	1,022,182	722,029	49.80%
YoY %	33.96%	46.35%	109.17%	-75.20%	27.39%	41.57%	-	-
Horiz. %	183.46%	136.95%	93.57%	44.74%	180.35%	141.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.79%	22.67%	22.79%	25.02%	19.15%	21.66%	21.03%	-
YoY %	-3.88%	-0.53%	-8.91%	30.65%	-11.59%	3.00%	-	-
Horiz. %	103.61%	107.80%	108.37%	118.97%	91.06%	103.00%	100.00%	-
Total Cost	6,876,975	5,088,511	3,428,033	1,703,488	7,016,560	5,225,272	3,420,673	59.22%
YoY %	35.15%	48.44%	101.24%	-75.72%	34.28%	52.76%	-	-
Horiz. %	201.04%	148.76%	100.22%	49.80%	205.12%	152.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,993,892	15,633,090	15,515,043	15,458,286	15,116,769	14,842,971	14,723,021	5.66%
YoY %	2.31%	0.76%	0.37%	2.26%	1.84%	0.81%	-	-
Horiz. %	108.63%	106.18%	105.38%	104.99%	102.67%	100.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	529,121	150,318	150,339	-	465,824	150,232	150,234	131.30%
YoY %	252.00%	-0.01%	0.00%	-	210.07%	-0.00%	-	-
Horiz. %	352.20%	100.06%	100.07%	-	310.07%	100.00%	100.00%	-
Div Payout %	39.95%	15.20%	22.25%	-	35.77%	14.70%	20.81%	-
YoY %	162.83%	-31.69%	0.00%	-	143.33%	-29.36%	-	-
Horiz. %	191.98%	73.04%	106.92%	-	171.89%	70.64%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	15,993,892	15,633,090	15,515,043	15,458,286	15,116,769	14,842,971	14,723,021	5.66%
YoY %	2.31%	0.76%	0.37%	2.26%	1.84%	0.81%	-	-
Horiz. %	108.63%	106.18%	105.38%	104.99%	102.67%	100.81%	100.00%	-
NOSH	3,006,370	3,006,363	3,006,791	3,007,448	3,005,321	3,004,650	3,004,698	0.03%
YoY %	0.00%	-0.01%	-0.02%	0.07%	0.02%	-0.00%	-	-
Horiz. %	100.06%	100.06%	100.07%	100.09%	100.02%	100.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	17.00%	17.13%	17.65%	17.42%	16.63%	17.24%	18.50%	-
YoY %	-0.76%	-2.95%	1.32%	4.75%	-3.54%	-6.81%	-	-
Horiz. %	91.89%	92.59%	95.41%	94.16%	89.89%	93.19%	100.00%	-
ROE	8.28%	6.33%	4.35%	2.09%	8.61%	6.89%	4.90%	-
YoY %	30.81%	45.52%	108.13%	-75.73%	24.96%	40.61%	-	-
Horiz. %	168.98%	129.18%	88.78%	42.65%	175.71%	140.61%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	275.61	204.25	138.44	68.59	280.04	210.13	139.69	57.24%
YoY %	34.94%	47.54%	101.84%	-75.51%	33.27%	50.43%	-	-
Horiz. %	197.30%	146.22%	99.11%	49.10%	200.47%	150.43%	100.00%	-
EPS	44.06	32.89	22.47	10.74	43.33	34.02	24.03	49.75%
YoY %	33.96%	46.37%	109.22%	-75.21%	27.37%	41.57%	-	-
Horiz. %	183.35%	136.87%	93.51%	44.69%	180.32%	141.57%	100.00%	-
DPS	17.60	5.00	5.00	0.00	15.50	5.00	5.00	131.22%
YoY %	252.00%	0.00%	0.00%	0.00%	210.00%	0.00%	-	-
Horiz. %	352.00%	100.00%	100.00%	0.00%	310.00%	100.00%	100.00%	-
NAPS	5.32	5.20	5.16	5.14	5.03	4.94	4.90	5.63%
YoY %	2.31%	0.78%	0.39%	2.19%	1.82%	0.82%	-	-
Horiz. %	108.57%	106.12%	105.31%	104.90%	102.65%	100.82%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,007,448
RPS	250.01	185.28	125.60	62.25	253.94	190.50	126.64	57.30%
YoY %	34.94%	47.52%	101.77%	-75.49%	33.30%	50.43%	-	-
Horiz. %	197.42%	146.30%	99.18%	49.16%	200.52%	150.43%	100.00%	-
EPS	39.97	29.84	20.39	9.75	39.29	30.84	21.79	49.79%
YoY %	33.95%	46.35%	109.13%	-75.18%	27.40%	41.53%	-	-
Horiz. %	183.43%	136.94%	93.58%	44.75%	180.31%	141.53%	100.00%	-
DPS	15.97	4.54	4.54	0.00	14.06	4.53	4.53	131.45%
YoY %	251.76%	0.00%	0.00%	0.00%	210.38%	0.00%	-	-
Horiz. %	352.54%	100.22%	100.22%	0.00%	310.38%	100.00%	100.00%	-
NAPS	4.8259	4.717	4.6814	4.6643	4.5612	4.4786	4.4424	5.67%
YoY %	2.31%	0.76%	0.37%	2.26%	1.84%	0.81%	-	-
Horiz. %	108.63%	106.18%	105.38%	105.00%	102.67%	100.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	4.65	4.31	4.09	4.44	4.60	4.53	4.56	-
P/RPS	1.69	2.11	2.95	6.47	1.64	2.16	3.26	-35.44%
YoY %	-19.91%	-28.47%	-54.40%	294.51%	-24.07%	-33.74%	-	-
Horiz. %	51.84%	64.72%	90.49%	198.47%	50.31%	66.26%	100.00%	-
P/EPS	10.55	13.10	18.20	41.34	10.62	13.32	18.98	-32.37%
YoY %	-19.47%	-28.02%	-55.97%	289.27%	-20.27%	-29.82%	-	-
Horiz. %	55.58%	69.02%	95.89%	217.81%	55.95%	70.18%	100.00%	-
EY	9.48	7.63	5.49	2.42	9.42	7.51	5.27	47.85%
YoY %	24.25%	38.98%	126.86%	-74.31%	25.43%	42.50%	-	-
Horiz. %	179.89%	144.78%	104.17%	45.92%	178.75%	142.50%	100.00%	-
DY	3.78	1.16	1.22	0.00	3.37	1.10	1.10	127.54%
YoY %	225.86%	-4.92%	0.00%	0.00%	206.36%	0.00%	-	-
Horiz. %	343.64%	105.45%	110.91%	0.00%	306.36%	100.00%	100.00%	-
P/NAPS	0.87	0.83	0.79	0.86	0.91	0.92	0.93	-4.34%
YoY %	4.82%	5.06%	-8.14%	-5.49%	-1.09%	-1.08%	-	-
Horiz. %	93.55%	89.25%	84.95%	92.47%	97.85%	98.92%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	24/02/17	21/11/16	22/08/16	27/05/16	26/02/16	19/11/15	-
Price	5.19	4.62	4.10	4.42	4.40	4.50	4.66	-
P/RPS	1.88	2.26	2.96	6.44	1.57	2.14	3.34	-31.80%
YoY %	-16.81%	-23.65%	-54.04%	310.19%	-26.64%	-35.93%	-	-
Horiz. %	56.29%	67.66%	88.62%	192.81%	47.01%	64.07%	100.00%	-
P/EPS	11.78	14.05	18.25	41.15	10.15	13.23	19.39	-28.24%
YoY %	-16.16%	-23.01%	-55.65%	305.42%	-23.28%	-31.77%	-	-
Horiz. %	60.75%	72.46%	94.12%	212.22%	52.35%	68.23%	100.00%	-
EY	8.49	7.12	5.48	2.43	9.85	7.56	5.16	39.32%
YoY %	19.24%	29.93%	125.51%	-75.33%	30.29%	46.51%	-	-
Horiz. %	164.53%	137.98%	106.20%	47.09%	190.89%	146.51%	100.00%	-
DY	3.39	1.08	1.22	0.00	3.52	1.11	1.07	115.56%
YoY %	213.89%	-11.48%	0.00%	0.00%	217.12%	3.74%	-	-
Horiz. %	316.82%	100.93%	114.02%	0.00%	328.97%	103.74%	100.00%	-
P/NAPS	0.98	0.89	0.79	0.86	0.87	0.91	0.95	2.09%
YoY %	10.11%	12.66%	-8.14%	-1.15%	-4.40%	-4.21%	-	-
Horiz. %	103.16%	93.68%	83.16%	90.53%	91.58%	95.79%	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