[AMBANK] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Cumulative Result
Revenue	8,576,739	6,365,400	4,205,771	2,080,747	8,285,751	6,140,604	4,162,679	61.99%
YoY %	34.74%	51.35%	102.13%	-74.89%	34.93%	47.52%	-	-
Horiz. %	206.04%	152.92%	101.04%	49.99%	199.05%	147.52%	100.00%	-
PBT	1,542,713	1,183,025	881,285	449,105	1,801,190	1,360,446	951,536	38.04%
YoY %	30.40%	34.24%	96.23%	-75.07%	32.40%	42.97%	-	-
Horiz. %	162.13%	124.33%	92.62%	47.20%	189.29%	142.97%	100.00%	-
Tax	-288,889	-231,273	-159,632	-84,561	-392,414	-308,353	-216,890	21.07%
YoY %	-24.91%	-44.88%	-88.78%	78.45%	-27.26%	-42.17%	-	-
Horiz. %	133.20%	106.63%	73.60%	38.99%	180.93%	142.17%	100.00%	-
NP	1,253,824	951,752	721,653	364,544	1,408,776	1,052,093	734,646	42.86%
YoY %	31.74%	31.88%	97.96%	-74.12%	33.90%	43.21%	-	-
Horiz. %	170.67%	129.55%	98.23%	49.62%	191.76%	143.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,132,131	878,717	659,739	328,273	1,324,607	988,793	675,626	41.12%
YoY %	28.84%	33.19%	100.97%	-75.22%	33.96%	46.35%	-	-
Horiz. %	167.57%	130.06%	97.65%	48.59%	196.06%	146.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.73%	19.55%	18.11%	18.83%	21.79%	22.67%	22.79%	-
YoY %	-4.19%	7.95%	-3.82%	-13.58%	-3.88%	-0.53%	-	-
Horiz. %	82.19%	85.78%	79.46%	82.62%	95.61%	99.47%	100.00%	-
Total Cost	7,322,915	5,413,648	3,484,118	1,716,203	6,876,975	5,088,511	3,428,033	65.94%
YoY %	35.27%	55.38%	103.01%	-75.04%	35.15%	48.44%	-	-
Horiz. %	213.62%	157.92%	101.64%	50.06%	200.61%	148.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,482,152	16,271,569	16,237,878	16,293,403	15,993,892	15,633,090	15,515,043	4.11%
YoY %	1.29%	0.21%	-0.34%	1.87%	2.31%	0.76%	-	-
Horiz. %	106.23%	104.88%	104.66%	105.02%	103.09%	100.76%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	451,153	150,384	150,350	-	529,121	150,318	150,339	108.18%
YoY %	200.00%	0.02%	0.00%	-	252.00%	-0.01%	-	-
Horiz. %	300.09%	100.03%	100.01%	-	351.95%	99.99%	100.00%	-
Div Payout %	39.85%	17.11%	22.79%	-	39.95%	15.20%	22.25%	-
YoY %	132.90%	-24.92%	0.00%	-	162.83%	-31.69%	-	-
Horiz. %	179.10%	76.90%	102.43%	-	179.55%	68.31%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	16,482,152	16,271,569	16,237,878	16,293,403	15,993,892	15,633,090	15,515,043	4.11%
YoY %	1.29%	0.21%	-0.34%	1.87%	2.31%	0.76%	-	-
Horiz. %	106.23%	104.88%	104.66%	105.02%	103.09%	100.76%	100.00%	-
NOSH	3,014,000	3,014,000	3,007,014	3,006,162	3,006,370	3,006,363	3,006,791	0.15%
YoY %	0.00%	0.23%	0.03%	-0.01%	0.00%	-0.01%	-	-
Horiz. %	100.24%	100.24%	100.01%	99.98%	99.99%	99.99%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	14.62%	14.95%	17.16%	17.52%	17.00%	17.13%	17.65%	-
YoY %	-2.21%	-12.88%	-2.05%	3.06%	-0.76%	-2.95%	-	-
Horiz. %	82.83%	84.70%	97.22%	99.26%	96.32%	97.05%	100.00%	-
ROE	6.87%	5.40%	4.06%	2.01%	8.28%	6.33%	4.35%	-
YoY %	27.22%	33.00%	101.99%	-75.72%	30.81%	45.52%	-	-
Horiz. %	157.93%	124.14%	93.33%	46.21%	190.34%	145.52%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	285.16	211.64	139.87	69.22	275.61	204.25	138.44	61.96%
YoY %	34.74%	51.31%	102.07%	-74.88%	34.94%	47.54%	-	-
Horiz. %	205.98%	152.87%	101.03%	50.00%	199.08%	147.54%	100.00%	-
EPS	37.64	29.22	21.94	10.92	44.06	32.89	22.47	41.09%
YoY %	28.82%	33.18%	100.92%	-75.22%	33.96%	46.37%	-	-
Horiz. %	167.51%	130.04%	97.64%	48.60%	196.08%	146.37%	100.00%	-
DPS	15.00	5.00	5.00	0.00	17.60	5.00	5.00	108.14%
YoY %	200.00%	0.00%	0.00%	0.00%	252.00%	0.00%	-	-
Horiz. %	300.00%	100.00%	100.00%	0.00%	352.00%	100.00%	100.00%	-
NAPS	5.48	5.41	5.40	5.42	5.32	5.20	5.16	4.09%
YoY %	1.29%	0.19%	-0.37%	1.88%	2.31%	0.78%	-	-
Horiz. %	106.20%	104.84%	104.65%	105.04%	103.10%	100.78%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,006,162
RPS	258.79	192.07	126.90	62.78	250.01	185.28	125.60	61.99%
YoY %	34.74%	51.36%	102.13%	-74.89%	34.94%	47.52%	-	-
Horiz. %	206.04%	152.92%	101.04%	49.98%	199.05%	147.52%	100.00%	-
EPS	34.16	26.51	19.91	9.91	39.97	29.84	20.39	41.10%
YoY %	28.86%	33.15%	100.91%	-75.21%	33.95%	46.35%	-	-
Horiz. %	167.53%	130.01%	97.65%	48.60%	196.03%	146.35%	100.00%	-
DPS	13.61	4.54	4.54	0.00	15.97	4.54	4.54	108.04%
YoY %	199.78%	0.00%	0.00%	0.00%	251.76%	0.00%	-	-
Horiz. %	299.78%	100.00%	100.00%	0.00%	351.76%	100.00%	100.00%	-
NAPS	4.9732	4.9097	4.8995	4.9163	4.8259	4.717	4.6814	4.11%
YoY %	1.29%	0.21%	-0.34%	1.87%	2.31%	0.76%	-	-
Horiz. %	106.23%	104.88%	104.66%	105.02%	103.09%	100.76%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	3.89	4.41	4.36	4.88	4.65	4.31	4.09	-
P/RPS	1.36	2.08	3.12	7.05	1.69	2.11	2.95	-40.35%
YoY %	-34.62%	-33.33%	-55.74%	317.16%	-19.91%	-28.47%	-	-
Horiz. %	46.10%	70.51%	105.76%	238.98%	57.29%	71.53%	100.00%	-
P/EPS	10.33	15.09	19.87	44.69	10.55	13.10	18.20	-31.47%
YoY %	-31.54%	-24.06%	-55.54%	323.60%	-19.47%	-28.02%	-	-
Horiz. %	56.76%	82.91%	109.18%	245.55%	57.97%	71.98%	100.00%	-
EY	9.68	6.62	5.03	2.24	9.48	7.63	5.49	45.99%
YoY %	46.22%	31.61%	124.55%	-76.37%	24.25%	38.98%	-	-
Horiz. %	176.32%	120.58%	91.62%	40.80%	172.68%	138.98%	100.00%	-
DY	3.86	1.13	1.15	0.00	3.78	1.16	1.22	115.67%
YoY %	241.59%	-1.74%	0.00%	0.00%	225.86%	-4.92%	-	-
Horiz. %	316.39%	92.62%	94.26%	0.00%	309.84%	95.08%	100.00%	-
P/NAPS	0.71	0.82	0.81	0.90	0.87	0.83	0.79	-6.87%
YoY %	-13.41%	1.23%	-10.00%	3.45%	4.82%	5.06%	-	-
Horiz. %	89.87%	103.80%	102.53%	113.92%	110.13%	105.06%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	31/05/18	28/02/18	28/11/17	24/08/17	31/05/17	24/02/17	21/11/16	-
Price	3.55	4.14	4.18	4.52	5.19	4.62	4.10	-
P/RPS	1.24	1.96	2.99	6.53	1.88	2.26	2.96	-44.04%
YoY %	-36.73%	-34.45%	-54.21%	247.34%	-16.81%	-23.65%	-	-
Horiz. %	41.89%	66.22%	101.01%	220.61%	63.51%	76.35%	100.00%	-
P/EPS	9.43	14.17	19.05	41.39	11.78	14.05	18.25	-35.63%
YoY %	-33.45%	-25.62%	-53.97%	251.36%	-16.16%	-23.01%	-	-
Horiz. %	51.67%	77.64%	104.38%	226.79%	64.55%	76.99%	100.00%	-
EY	10.60	7.06	5.25	2.42	8.49	7.12	5.48	55.30%
YoY %	50.14%	34.48%	116.94%	-71.50%	19.24%	29.93%	-	-
Horiz. %	193.43%	128.83%	95.80%	44.16%	154.93%	129.93%	100.00%	-
DY	4.23	1.21	1.20	0.00	3.39	1.08	1.22	129.25%
YoY %	249.59%	0.83%	0.00%	0.00%	213.89%	-11.48%	-	-
Horiz. %	346.72%	99.18%	98.36%	0.00%	277.87%	88.52%	100.00%	-
P/NAPS	0.65	0.77	0.77	0.83	0.98	0.89	0.79	-12.20%
YoY %	-15.58%	0.00%	-7.23%	-15.31%	10.11%	12.66%	-	-
Horiz. %	82.28%	97.47%	97.47%	105.06%	124.05%	112.66%	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