[AMBANK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	4,162,679	2,062,933	8,416,039	6,313,525	4,197,244	2,109,103	9,142,521	-40.73%
YoY %	101.78%	-75.49%	33.30%	50.42%	99.01%	-76.93%	-	-
Horiz. %	45.53%	22.56%	92.05%	69.06%	45.91%	23.07%	100.00%	-
PBT	951,536	479,380	1,731,012	1,389,143	983,373	482,396	2,604,280	-48.79%
YoY %	98.49%	-72.31%	24.61%	41.26%	103.85%	-81.48%	-	-
Horiz. %	36.54%	18.41%	66.47%	53.34%	37.76%	18.52%	100.00%	-
Tax	-216,890	-119,935	-331,533	-300,890	-206,802	-113,734	-559,727	-46.75%
YoY %	-80.84%	63.82%	-10.18%	-45.50%	-81.83%	79.68%	-	-
Horiz. %	38.75%	21.43%	59.23%	53.76%	36.95%	20.32%	100.00%	-
NP	734,646	359,445	1,399,479	1,088,253	776,571	368,662	2,044,553	-49.36%
YoY %	104.38%	-74.32%	28.60%	40.14%	110.65%	-81.97%	-	-
Horiz. %	35.93%	17.58%	68.45%	53.23%	37.98%	18.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	675,626	323,000	1,302,206	1,022,182	722,029	339,511	1,918,630	-50.03%
YoY %	109.17%	-75.20%	27.39%	41.57%	112.67%	-82.30%	-	-
Horiz. %	35.21%	16.83%	67.87%	53.28%	37.63%	17.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.79%	25.02%	19.15%	21.66%	21.03%	23.58%	21.49%	-
YoY %	-8.91%	30.65%	-11.59%	3.00%	-10.81%	9.73%	-	-
Horiz. %	106.05%	116.43%	89.11%	100.79%	97.86%	109.73%	100.00%	-
Total Cost	3,428,033	1,703,488	7,016,560	5,225,272	3,420,673	1,740,441	7,097,968	-38.36%
YoY %	101.24%	-75.72%	34.28%	52.76%	96.54%	-75.48%	-	-
Horiz. %	48.30%	24.00%	98.85%	73.62%	48.19%	24.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,515,043	15,458,286	15,116,769	14,842,971	14,723,021	14,769,178	14,428,049	4.94%
YoY %	0.37%	2.26%	1.84%	0.81%	-0.31%	2.36%	-	-
Horiz. %	107.53%	107.14%	104.77%	102.88%	102.04%	102.36%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	150,339	-	465,824	150,232	150,234	-	820,595	-67.64%
YoY %	0.00%	-	210.07%	-0.00%	0.00%	-	-	-
Horiz. %	18.32%	-	56.77%	18.31%	18.31%	-	100.00%	-
Div Payout %	22.25%	-	35.77%	14.70%	20.81%	-	42.77%	-
YoY %	0.00%	-	143.33%	-29.36%	0.00%	-	-	-
Horiz. %	52.02%	-	83.63%	34.37%	48.66%	-	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	15,515,043	15,458,286	15,116,769	14,842,971	14,723,021	14,769,178	14,428,049	4.94%
YoY %	0.37%	2.26%	1.84%	0.81%	-0.31%	2.36%	-	-
Horiz. %	107.53%	107.14%	104.77%	102.88%	102.04%	102.36%	100.00%	-
NOSH	3,006,791	3,007,448	3,005,321	3,004,650	3,004,698	3,001,865	3,005,843	0.02%
YoY %	-0.02%	0.07%	0.02%	-0.00%	0.09%	-0.13%	-	-
Horiz. %	100.03%	100.05%	99.98%	99.96%	99.96%	99.87%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	17.65%	17.42%	16.63%	17.24%	18.50%	17.48%	22.36%	-
YoY %	1.32%	4.75%	-3.54%	-6.81%	5.84%	-21.82%	-	-
Horiz. %	78.94%	77.91%	74.37%	77.10%	82.74%	78.18%	100.00%	-
ROE	4.35%	2.09%	8.61%	6.89%	4.90%	2.30%	13.30%	-
YoY %	108.13%	-75.73%	24.96%	40.61%	113.04%	-82.71%	-	-
Horiz. %	32.71%	15.71%	64.74%	51.80%	36.84%	17.29%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	138.44	68.59	280.04	210.13	139.69	70.26	304.16	-40.74%
YoY %	101.84%	-75.51%	33.27%	50.43%	98.82%	-76.90%	-	-
Horiz. %	45.52%	22.55%	92.07%	69.09%	45.93%	23.10%	100.00%	-
EPS	22.47	10.74	43.33	34.02	24.03	11.31	63.83	-50.04%
YoY %	109.22%	-75.21%	27.37%	41.57%	112.47%	-82.28%	-	-
Horiz. %	35.20%	16.83%	67.88%	53.30%	37.65%	17.72%	100.00%	-
DPS	5.00	0.00	15.50	5.00	5.00	0.00	27.30	-67.64%
YoY %	0.00%	0.00%	210.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	18.32%	0.00%	56.78%	18.32%	18.32%	0.00%	100.00%	-
NAPS	5.16	5.14	5.03	4.94	4.90	4.92	4.80	4.92%
YoY %	0.39%	2.19%	1.82%	0.82%	-0.41%	2.50%	-	-
Horiz. %	107.50%	107.08%	104.79%	102.92%	102.08%	102.50%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,004,534
RPS	125.60	62.25	253.94	190.50	126.64	63.64	275.86	-40.73%
YoY %	101.77%	-75.49%	33.30%	50.43%	98.99%	-76.93%	-	-
Horiz. %	45.53%	22.57%	92.05%	69.06%	45.91%	23.07%	100.00%	-
EPS	20.39	9.75	39.29	30.84	21.79	10.24	57.89	-50.03%
YoY %	109.13%	-75.18%	27.40%	41.53%	112.79%	-82.31%	-	-
Horiz. %	35.22%	16.84%	67.87%	53.27%	37.64%	17.69%	100.00%	-
DPS	4.54	0.00	14.06	4.53	4.53	0.00	24.76	-67.62%
YoY %	0.00%	0.00%	210.38%	0.00%	0.00%	0.00%	-	-
Horiz. %	18.34%	0.00%	56.79%	18.30%	18.30%	0.00%	100.00%	-
NAPS	4.6814	4.6643	4.5612	4.4786	4.4424	4.4564	4.3534	4.94%
YoY %	0.37%	2.26%	1.84%	0.81%	-0.31%	2.37%	-	-
Horiz. %	107.53%	107.14%	104.77%	102.88%	102.04%	102.37%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	4.09	4.44	4.60	4.53	4.56	6.03	6.36	-
P/RPS	2.95	6.47	1.64	2.16	3.26	8.58	2.09	25.75%
YoY %	-54.40%	294.51%	-24.07%	-33.74%	-62.00%	310.53%	-	-
Horiz. %	141.15%	309.57%	78.47%	103.35%	155.98%	410.53%	100.00%	-
P/EPS	18.20	41.34	10.62	13.32	18.98	53.32	9.96	49.30%
YoY %	-55.97%	289.27%	-20.27%	-29.82%	-64.40%	435.34%	-	-
Horiz. %	182.73%	415.06%	106.63%	133.73%	190.56%	535.34%	100.00%	-
EY	5.49	2.42	9.42	7.51	5.27	1.88	10.04	-33.05%
YoY %	126.86%	-74.31%	25.43%	42.50%	180.32%	-81.27%	-	-
Horiz. %	54.68%	24.10%	93.82%	74.80%	52.49%	18.73%	100.00%	-
DY	1.22	0.00	3.37	1.10	1.10	0.00	4.29	-56.65%
YoY %	0.00%	0.00%	206.36%	0.00%	0.00%	0.00%	-	-
Horiz. %	28.44%	0.00%	78.55%	25.64%	25.64%	0.00%	100.00%	-
P/NAPS	0.79	0.86	0.91	0.92	0.93	1.23	1.32	-28.91%
YoY %	-8.14%	-5.49%	-1.09%	-1.08%	-24.39%	-6.82%	-	-
Horiz. %	59.85%	65.15%	68.94%	69.70%	70.45%	93.18%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	21/11/16	22/08/16	27/05/16	26/02/16	19/11/15	19/08/15	22/05/15	-
Price	4.10	4.42	4.40	4.50	4.66	4.94	6.37	-
P/RPS	2.96	6.44	1.57	2.14	3.34	7.03	2.09	26.03%
YoY %	-54.04%	310.19%	-26.64%	-35.93%	-52.49%	236.36%	-	-
Horiz. %	141.63%	308.13%	75.12%	102.39%	159.81%	336.36%	100.00%	-
P/EPS	18.25	41.15	10.15	13.23	19.39	43.68	9.98	49.37%
YoY %	-55.65%	305.42%	-23.28%	-31.77%	-55.61%	337.68%	-	-
Horiz. %	182.87%	412.32%	101.70%	132.57%	194.29%	437.68%	100.00%	-
EY	5.48	2.43	9.85	7.56	5.16	2.29	10.02	-33.04%
YoY %	125.51%	-75.33%	30.29%	46.51%	125.33%	-77.15%	-	-
Horiz. %	54.69%	24.25%	98.30%	75.45%	51.50%	22.85%	100.00%	-
DY	1.22	0.00	3.52	1.11	1.07	0.00	4.29	-56.65%
YoY %	0.00%	0.00%	217.12%	3.74%	0.00%	0.00%	-	-
Horiz. %	28.44%	0.00%	82.05%	25.87%	24.94%	0.00%	100.00%	-
P/NAPS	0.79	0.86	0.87	0.91	0.95	1.00	1.33	-29.27%
YoY %	-8.14%	-1.15%	-4.40%	-4.21%	-5.00%	-24.81%	-	-
Horiz. %	59.40%	64.66%	65.41%	68.42%	71.43%	75.19%	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