[AMBANK] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	2,171,291	8,576,739	6,365,400	4,205,771	2,080,747	8,285,751	6,140,604	-50.09%
YoY %	-74.68%	34.74%	51.35%	102.13%	-74.89%	34.93%	-	-
Horiz. %	35.36%	139.67%	103.66%	68.49%	33.89%	134.93%	100.00%	-
PBT	483,841	1,542,713	1,183,025	881,285	449,105	1,801,190	1,360,446	-49.89%
YoY %	-68.64%	30.40%	34.24%	96.23%	-75.07%	32.40%	-	-
Horiz. %	35.56%	113.40%	86.96%	64.78%	33.01%	132.40%	100.00%	-
Tax	-100,585	-288,889	-231,273	-159,632	-84,561	-392,414	-308,353	-52.71%
YoY %	65.18%	-24.91%	-44.88%	-88.78%	78.45%	-27.26%	-	-
Horiz. %	32.62%	93.69%	75.00%	51.77%	27.42%	127.26%	100.00%	-
NP	383,256	1,253,824	951,752	721,653	364,544	1,408,776	1,052,093	-49.08%
YoY %	-69.43%	31.74%	31.88%	97.96%	-74.12%	33.90%	-	-
Horiz. %	36.43%	119.17%	90.46%	68.59%	34.65%	133.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	347,594	1,132,131	878,717	659,739	328,273	1,324,607	988,793	-50.28%
YoY %	-69.30%	28.84%	33.19%	100.97%	-75.22%	33.96%	-	-
Horiz. %	35.15%	114.50%	88.87%	66.72%	33.20%	133.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.79%	18.73%	19.55%	18.11%	18.83%	21.79%	22.67%	-
YoY %	11.00%	-4.19%	7.95%	-3.82%	-13.58%	-3.88%	-	-
Horiz. %	91.71%	82.62%	86.24%	79.89%	83.06%	96.12%	100.00%	-
Total Cost	1,788,035	7,322,915	5,413,648	3,484,118	1,716,203	6,876,975	5,088,511	-50.29%
YoY %	-75.58%	35.27%	55.38%	103.01%	-75.04%	35.15%	-	-
Horiz. %	35.14%	143.91%	106.39%	68.47%	33.73%	135.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,844,424	16,482,152	16,271,569	16,237,878	16,293,403	15,993,892	15,633,090	5.11%
YoY %	2.20%	1.29%	0.21%	-0.34%	1.87%	2.31%	-	-
Horiz. %	107.75%	105.43%	104.08%	103.87%	104.22%	102.31%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	-	451,153	150,384	150,350	-	529,121	150,318	-
YoY %	-	200.00%	0.02%	0.00%	-	252.00%	-	-
Horiz. %	-	300.13%	100.04%	100.02%	-	352.00%	100.00%	-
Div Payout %	-	39.85%	17.11%	22.79%	-	39.95%	15.20%	-
YoY %	-	132.90%	-24.92%	0.00%	-	162.83%	-	-
Horiz. %	-	262.17%	112.57%	149.93%	-	262.83%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	16,844,424	16,482,152	16,271,569	16,237,878	16,293,403	15,993,892	15,633,090	5.11%
YoY %	2.20%	1.29%	0.21%	-0.34%	1.87%	2.31%	-	-
Horiz. %	107.75%	105.43%	104.08%	103.87%	104.22%	102.31%	100.00%	-
NOSH	3,014,000	3,014,000	3,014,000	3,007,014	3,006,162	3,006,370	3,006,363	0.16%
YoY %	0.00%	0.00%	0.23%	0.03%	-0.01%	0.00%	-	-
Horiz. %	100.25%	100.25%	100.25%	100.02%	99.99%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	17.65%	14.62%	14.95%	17.16%	17.52%	17.00%	17.13%	-
YoY %	20.73%	-2.21%	-12.88%	-2.05%	3.06%	-0.76%	-	-
Horiz. %	103.04%	85.35%	87.27%	100.18%	102.28%	99.24%	100.00%	-
ROE	2.06%	6.87%	5.40%	4.06%	2.01%	8.28%	6.33%	-
YoY %	-70.01%	27.22%	33.00%	101.99%	-75.72%	30.81%	-	-
Horiz. %	32.54%	108.53%	85.31%	64.14%	31.75%	130.81%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	72.19	285.16	211.64	139.87	69.22	275.61	204.25	-50.10%
YoY %	-74.68%	34.74%	51.31%	102.07%	-74.88%	34.94%	-	-
Horiz. %	35.34%	139.61%	103.62%	68.48%	33.89%	134.94%	100.00%	-
EPS	11.56	37.64	29.22	21.94	10.92	44.06	32.89	-50.29%
YoY %	-69.29%	28.82%	33.18%	100.92%	-75.22%	33.96%	-	-
Horiz. %	35.15%	114.44%	88.84%	66.71%	33.20%	133.96%	100.00%	-
DPS	0.00	15.00	5.00	5.00	0.00	17.60	5.00	-
YoY %	0.00%	200.00%	0.00%	0.00%	0.00%	252.00%	-	-
Horiz. %	0.00%	300.00%	100.00%	100.00%	0.00%	352.00%	100.00%	-
NAPS	5.60	5.48	5.41	5.40	5.42	5.32	5.20	5.07%
YoY %	2.19%	1.29%	0.19%	-0.37%	1.88%	2.31%	-	-
Horiz. %	107.69%	105.38%	104.04%	103.85%	104.23%	102.31%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,007,858
RPS	65.52	258.79	192.07	126.90	62.78	250.01	185.28	-50.08%
YoY %	-74.68%	34.74%	51.36%	102.13%	-74.89%	34.94%	-	-
Horiz. %	35.36%	139.68%	103.66%	68.49%	33.88%	134.94%	100.00%	-
EPS	10.49	34.16	26.51	19.91	9.91	39.97	29.84	-50.28%
YoY %	-69.29%	28.86%	33.15%	100.91%	-75.21%	33.95%	-	-
Horiz. %	35.15%	114.48%	88.84%	66.72%	33.21%	133.95%	100.00%	-
DPS	0.00	13.61	4.54	4.54	0.00	15.97	4.54	-
YoY %	0.00%	199.78%	0.00%	0.00%	0.00%	251.76%	-	-
Horiz. %	0.00%	299.78%	100.00%	100.00%	0.00%	351.76%	100.00%	-
NAPS	5.0825	4.9732	4.9097	4.8995	4.9163	4.8259	4.717	5.11%
YoY %	2.20%	1.29%	0.21%	-0.34%	1.87%	2.31%	-	-
Horiz. %	107.75%	105.43%	104.09%	103.87%	104.23%	102.31%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	3.75	3.89	4.41	4.36	4.88	4.65	4.31	-
P/RPS	5.19	1.36	2.08	3.12	7.05	1.69	2.11	82.51%
YoY %	281.62%	-34.62%	-33.33%	-55.74%	317.16%	-19.91%	-	-
Horiz. %	245.97%	64.45%	98.58%	147.87%	334.12%	80.09%	100.00%	-
P/EPS	32.45	10.33	15.09	19.87	44.69	10.55	13.10	83.37%
YoY %	214.13%	-31.54%	-24.06%	-55.54%	323.60%	-19.47%	-	-
Horiz. %	247.71%	78.85%	115.19%	151.68%	341.15%	80.53%	100.00%	-
EY	3.08	9.68	6.62	5.03	2.24	9.48	7.63	-45.47%
YoY %	-68.18%	46.22%	31.61%	124.55%	-76.37%	24.25%	-	-
Horiz. %	40.37%	126.87%	86.76%	65.92%	29.36%	124.25%	100.00%	-
DY	0.00	3.86	1.13	1.15	0.00	3.78	1.16	-
YoY %	0.00%	241.59%	-1.74%	0.00%	0.00%	225.86%	-	-
Horiz. %	0.00%	332.76%	97.41%	99.14%	0.00%	325.86%	100.00%	-
P/NAPS	0.67	0.71	0.82	0.81	0.90	0.87	0.83	-13.33%
YoY %	-5.63%	-13.41%	1.23%	-10.00%	3.45%	4.82%	-	-
Horiz. %	80.72%	85.54%	98.80%	97.59%	108.43%	104.82%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	21/08/18	31/05/18	28/02/18	28/11/17	24/08/17	31/05/17	24/02/17	-
Price	4.00	3.55	4.14	4.18	4.52	5.19	4.62	-
P/RPS	5.54	1.24	1.96	2.99	6.53	1.88	2.26	82.10%
YoY %	346.77%	-36.73%	-34.45%	-54.21%	247.34%	-16.81%	-	-
Horiz. %	245.13%	54.87%	86.73%	132.30%	288.94%	83.19%	100.00%	-
P/EPS	34.61	9.43	14.17	19.05	41.39	11.78	14.05	82.69%
YoY %	267.02%	-33.45%	-25.62%	-53.97%	251.36%	-16.16%	-	-
Horiz. %	246.33%	67.12%	100.85%	135.59%	294.59%	83.84%	100.00%	-
EY	2.89	10.60	7.06	5.25	2.42	8.49	7.12	-45.26%
YoY %	-72.74%	50.14%	34.48%	116.94%	-71.50%	19.24%	-	-
Horiz. %	40.59%	148.88%	99.16%	73.74%	33.99%	119.24%	100.00%	-
DY	0.00	4.23	1.21	1.20	0.00	3.39	1.08	-
YoY %	0.00%	249.59%	0.83%	0.00%	0.00%	213.89%	-	-
Horiz. %	0.00%	391.67%	112.04%	111.11%	0.00%	313.89%	100.00%	-
P/NAPS	0.71	0.65	0.77	0.77	0.83	0.98	0.89	-14.01%
YoY %	9.23%	-15.58%	0.00%	-7.23%	-15.31%	10.11%	-	-
Horiz. %	79.78%	73.03%	86.52%	86.52%	93.26%	110.11%	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