[AMBANK] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Cumulative Result
Revenue	4,793,708	2,582,906	9,606,005	7,170,656	4,761,498	2,382,251	8,705,892	-32.79%
YoY %	85.59%	-73.11%	33.96%	50.60%	99.87%	-72.64%	-	-
Horiz. %	55.06%	29.67%	110.34%	82.37%	54.69%	27.36%	100.00%	-
PBT	1,347,032	725,785	2,448,238	1,852,818	1,237,727	637,283	2,138,987	-26.50%
YoY %	85.60%	-70.35%	32.14%	49.70%	94.22%	-70.21%	-	-
Horiz. %	62.98%	33.93%	114.46%	86.62%	57.87%	29.79%	100.00%	-
Tax	-298,444	-157,935	-577,183	-468,098	-292,385	-153,675	-475,499	-26.67%
YoY %	-88.97%	72.64%	-23.30%	-60.10%	-90.26%	67.68%	-	-
Horiz. %	62.76%	33.21%	121.38%	98.44%	61.49%	32.32%	100.00%	-
NP	1,048,588	567,850	1,871,055	1,384,720	945,342	483,608	1,663,488	-26.46%
YoY %	84.66%	-69.65%	35.12%	46.48%	95.48%	-70.93%	-	-
Horiz. %	63.04%	34.14%	112.48%	83.24%	56.83%	29.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	982,759	536,940	1,782,380	1,318,672	902,839	461,982	1,620,724	-28.33%
YoY %	83.03%	-69.88%	35.16%	46.06%	95.43%	-71.50%	-	-
Horiz. %	60.64%	33.13%	109.97%	81.36%	55.71%	28.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.16%	21.76%	23.58%	25.26%	23.62%	24.11%	22.23%	-
YoY %	1.84%	-7.72%	-6.65%	6.94%	-2.03%	8.46%	-	-
Horiz. %	99.69%	97.89%	106.07%	113.63%	106.25%	108.46%	100.00%	-
Total Cost	3,745,120	2,015,056	7,734,950	5,785,936	3,816,156	1,898,643	7,042,404	-34.33%
YoY %	85.86%	-73.95%	33.69%	51.62%	100.99%	-73.04%	-	-
Horiz. %	53.18%	28.61%	109.83%	82.16%	54.19%	26.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,807,359	13,829,360	13,107,061	12,595,341	12,413,142	12,470,310	11,996,669	9.81%
YoY %	-0.16%	5.51%	4.06%	1.47%	-0.46%	3.95%	-	-
Horiz. %	115.09%	115.28%	109.26%	104.99%	103.47%	103.95%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	360,976	-	724,495	216,435	216,403	-	659,816	-33.08%
YoY %	0.00%	-	234.74%	0.01%	0.00%	-	-	-
Horiz. %	54.71%	-	109.80%	32.80%	32.80%	-	100.00%	-
Div Payout %	36.73%	-	40.65%	16.41%	23.97%	-	40.71%	-
YoY %	0.00%	-	147.71%	-31.54%	0.00%	-	-	-
Horiz. %	90.22%	-	99.85%	40.31%	58.88%	-	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	13,807,359	13,829,360	13,107,061	12,595,341	12,413,142	12,470,310	11,996,669	9.81%
YoY %	-0.16%	5.51%	4.06%	1.47%	-0.46%	3.95%	-	-
Horiz. %	115.09%	115.28%	109.26%	104.99%	103.47%	103.95%	100.00%	-
NOSH	3,008,139	3,006,382	3,006,206	3,006,047	3,005,603	3,004,894	2,999,167	0.19%
YoY %	0.06%	0.01%	0.01%	0.01%	0.02%	0.19%	-	-
Horiz. %	100.30%	100.24%	100.23%	100.23%	100.21%	100.19%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	21.87%	21.98%	19.48%	19.31%	19.85%	20.30%	19.11%	-
YoY %	-0.50%	12.83%	0.88%	-2.72%	-2.22%	6.23%	-	-
Horiz. %	114.44%	115.02%	101.94%	101.05%	103.87%	106.23%	100.00%	-
ROE	7.12%	3.88%	13.60%	10.47%	7.27%	3.70%	13.51%	-
YoY %	83.51%	-71.47%	29.89%	44.02%	96.49%	-72.61%	-	-
Horiz. %	52.70%	28.72%	100.67%	77.50%	53.81%	27.39%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	159.36	85.91	319.54	238.54	158.42	79.28	290.28	-32.92%
YoY %	85.50%	-73.11%	33.96%	50.57%	99.82%	-72.69%	-	-
Horiz. %	54.90%	29.60%	110.08%	82.18%	54.57%	27.31%	100.00%	-
EPS	32.67	17.86	59.29	43.87	30.04	15.38	54.04	-28.48%
YoY %	82.92%	-69.88%	35.15%	46.04%	95.32%	-71.54%	-	-
Horiz. %	60.46%	33.05%	109.72%	81.18%	55.59%	28.46%	100.00%	-
DPS	12.00	0.00	24.10	7.20	7.20	0.00	22.00	-33.21%
YoY %	0.00%	0.00%	234.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.55%	0.00%	109.55%	32.73%	32.73%	0.00%	100.00%	-
NAPS	4.59	4.60	4.36	4.19	4.13	4.15	4.00	9.59%
YoY %	-0.22%	5.50%	4.06%	1.45%	-0.48%	3.75%	-	-
Horiz. %	114.75%	115.00%	109.00%	104.75%	103.25%	103.75%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,007,000
RPS	144.64	77.93	289.85	216.36	143.67	71.88	262.69	-32.79%
YoY %	85.60%	-73.11%	33.97%	50.60%	99.87%	-72.64%	-	-
Horiz. %	55.06%	29.67%	110.34%	82.36%	54.69%	27.36%	100.00%	-
EPS	29.65	16.20	53.78	39.79	27.24	13.94	48.90	-28.34%
YoY %	83.02%	-69.88%	35.16%	46.07%	95.41%	-71.49%	-	-
Horiz. %	60.63%	33.13%	109.98%	81.37%	55.71%	28.51%	100.00%	-
DPS	10.89	0.00	21.86	6.53	6.53	0.00	19.91	-33.09%
YoY %	0.00%	0.00%	234.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.70%	0.00%	109.79%	32.80%	32.80%	0.00%	100.00%	-
NAPS	4.1661	4.1728	3.9548	3.8004	3.7455	3.7627	3.6198	9.81%
YoY %	-0.16%	5.51%	4.06%	1.47%	-0.46%	3.95%	-	-
Horiz. %	115.09%	115.28%	109.25%	104.99%	103.47%	103.95%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	6.87	7.12	7.18	7.24	7.42	7.34	6.55	-
P/RPS	4.31	8.29	2.25	3.04	4.68	9.26	2.26	53.72%
YoY %	-48.01%	268.44%	-25.99%	-35.04%	-49.46%	309.73%	-	-
Horiz. %	190.71%	366.81%	99.56%	134.51%	207.08%	409.73%	100.00%	-
P/EPS	21.03	39.87	12.11	16.50	24.70	47.74	12.12	44.34%
YoY %	-47.25%	229.23%	-26.61%	-33.20%	-48.26%	293.89%	-	-
Horiz. %	173.51%	328.96%	99.92%	136.14%	203.80%	393.89%	100.00%	-
EY	4.76	2.51	8.26	6.06	4.05	2.09	8.25	-30.67%
YoY %	89.64%	-69.61%	36.30%	49.63%	93.78%	-74.67%	-	-
Horiz. %	57.70%	30.42%	100.12%	73.45%	49.09%	25.33%	100.00%	-
DY	1.75	0.00	3.36	0.99	0.97	0.00	3.36	-35.24%
YoY %	0.00%	0.00%	239.39%	2.06%	0.00%	0.00%	-	-
Horiz. %	52.08%	0.00%	100.00%	29.46%	28.87%	0.00%	100.00%	-
P/NAPS	1.50	1.55	1.65	1.73	1.80	1.77	1.64	-5.77%
YoY %	-3.23%	-6.06%	-4.62%	-3.89%	1.69%	7.93%	-	-
Horiz. %	91.46%	94.51%	100.61%	105.49%	109.76%	107.93%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	19/11/14	22/08/14	20/05/14	17/02/14	14/11/13	16/08/13	16/05/13	-
Price	6.52	7.00	7.28	7.31	7.35	7.96	7.15	-
P/RPS	4.09	8.15	2.28	3.06	4.64	10.04	2.46	40.30%
YoY %	-49.82%	257.46%	-25.49%	-34.05%	-53.78%	308.13%	-	-
Horiz. %	166.26%	331.30%	92.68%	124.39%	188.62%	408.13%	100.00%	-
P/EPS	19.96	39.19	12.28	16.66	24.47	51.77	13.23	31.50%
YoY %	-49.07%	219.14%	-26.29%	-31.92%	-52.73%	291.31%	-	-
Horiz. %	150.87%	296.22%	92.82%	125.93%	184.96%	391.31%	100.00%	-
EY	5.01	2.55	8.14	6.00	4.09	1.93	7.56	-23.96%
YoY %	96.47%	-68.67%	35.67%	46.70%	111.92%	-74.47%	-	-
Horiz. %	66.27%	33.73%	107.67%	79.37%	54.10%	25.53%	100.00%	-
DY	1.84	0.00	3.31	0.98	0.98	0.00	3.08	-29.04%
YoY %	0.00%	0.00%	237.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.74%	0.00%	107.47%	31.82%	31.82%	0.00%	100.00%	-
P/NAPS	1.42	1.52	1.67	1.74	1.78	1.92	1.79	-14.29%
YoY %	-6.58%	-8.98%	-4.02%	-2.25%	-7.29%	7.26%	-	-
Horiz. %	79.33%	84.92%	93.30%	97.21%	99.44%	107.26%	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