[AMBANK] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	6,313,525	4,197,244	2,109,103	9,142,521	6,923,473	4,793,708	2,582,906	81.16%
YoY %	50.42%	99.01%	-76.93%	32.05%	44.43%	85.59%	-	-
Horiz. %	244.43%	162.50%	81.66%	353.96%	268.05%	185.59%	100.00%	-
PBT	1,389,143	983,373	482,396	2,604,280	1,935,906	1,347,032	725,785	53.97%
YoY %	41.26%	103.85%	-81.48%	34.53%	43.72%	85.60%	-	-
Horiz. %	191.40%	135.49%	66.47%	358.82%	266.73%	185.60%	100.00%	-
Tax	-300,890	-206,802	-113,734	-559,727	-441,382	-298,444	-157,935	53.50%
YoY %	-45.50%	-81.83%	79.68%	-26.81%	-47.89%	-88.97%	-	-
Horiz. %	190.52%	130.94%	72.01%	354.40%	279.47%	188.97%	100.00%	-
NP	1,088,253	776,571	368,662	2,044,553	1,494,524	1,048,588	567,850	54.10%
YoY %	40.14%	110.65%	-81.97%	36.80%	42.53%	84.66%	-	-
Horiz. %	191.64%	136.76%	64.92%	360.05%	263.19%	184.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,022,182	722,029	339,511	1,918,630	1,399,406	982,759	536,940	53.42%
YoY %	41.57%	112.67%	-82.30%	37.10%	42.40%	83.03%	-	-
Horiz. %	190.37%	134.47%	63.23%	357.33%	260.63%	183.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.66%	21.03%	23.58%	21.49%	22.80%	22.16%	21.76%	-
YoY %	3.00%	-10.81%	9.73%	-5.75%	2.89%	1.84%	-	-
Horiz. %	99.54%	96.65%	108.36%	98.76%	104.78%	101.84%	100.00%	-
Total Cost	5,225,272	3,420,673	1,740,441	7,097,968	5,428,949	3,745,120	2,015,056	88.42%
YoY %	52.76%	96.54%	-75.48%	30.74%	44.96%	85.86%	-	-
Horiz. %	259.31%	169.76%	86.37%	352.25%	269.42%	185.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,842,971	14,723,021	14,769,178	14,428,049	13,834,660	13,807,359	13,829,360	4.81%
YoY %	0.81%	-0.31%	2.36%	4.29%	0.20%	-0.16%	-	-
Horiz. %	107.33%	106.46%	106.80%	104.33%	100.04%	99.84%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	150,232	150,234	-	820,595	360,904	360,976	-	-
YoY %	-0.00%	0.00%	-	127.37%	-0.02%	0.00%	-	-
Horiz. %	41.62%	41.62%	-	227.33%	99.98%	100.00%	-	-
Div Payout %	14.70%	20.81%	-	42.77%	25.79%	36.73%	-	-
YoY %	-29.36%	0.00%	-	65.84%	-29.78%	0.00%	-	-
Horiz. %	40.02%	56.66%	-	116.44%	70.22%	100.00%	-	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	14,842,971	14,723,021	14,769,178	14,428,049	13,834,660	13,807,359	13,829,360	4.81%
YoY %	0.81%	-0.31%	2.36%	4.29%	0.20%	-0.16%	-	-
Horiz. %	107.33%	106.46%	106.80%	104.33%	100.04%	99.84%	100.00%	-
NOSH	3,004,650	3,004,698	3,001,865	3,005,843	3,007,535	3,008,139	3,006,382	-0.03%
YoY %	-0.00%	0.09%	-0.13%	-0.06%	-0.02%	0.06%	-	-
Horiz. %	99.94%	99.94%	99.85%	99.98%	100.04%	100.06%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	17.24%	18.50%	17.48%	22.36%	21.59%	21.87%	21.98%	-
YoY %	-6.81%	5.84%	-21.82%	3.57%	-1.28%	-0.50%	-	-
Horiz. %	78.43%	84.17%	79.53%	101.73%	98.23%	99.50%	100.00%	-
ROE	6.89%	4.90%	2.30%	13.30%	10.12%	7.12%	3.88%	-
YoY %	40.61%	113.04%	-82.71%	31.42%	42.13%	83.51%	-	-
Horiz. %	177.58%	126.29%	59.28%	342.78%	260.82%	183.51%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	210.13	139.69	70.26	304.16	230.20	159.36	85.91	81.24%
YoY %	50.43%	98.82%	-76.90%	32.13%	44.45%	85.50%	-	-
Horiz. %	244.59%	162.60%	81.78%	354.04%	267.95%	185.50%	100.00%	-
EPS	34.02	24.03	11.31	63.83	46.53	32.67	17.86	53.48%
YoY %	41.57%	112.47%	-82.28%	37.18%	42.42%	82.92%	-	-
Horiz. %	190.48%	134.55%	63.33%	357.39%	260.53%	182.92%	100.00%	-
DPS	5.00	5.00	0.00	27.30	12.00	12.00	0.00	-
YoY %	0.00%	0.00%	0.00%	127.50%	0.00%	0.00%	-	-
Horiz. %	41.67%	41.67%	0.00%	227.50%	100.00%	100.00%	-	-
NAPS	4.94	4.90	4.92	4.80	4.60	4.59	4.60	4.85%
YoY %	0.82%	-0.41%	2.50%	4.35%	0.22%	-0.22%	-	-
Horiz. %	107.39%	106.52%	106.96%	104.35%	100.00%	99.78%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,001,294
RPS	190.95	126.95	63.79	276.52	209.40	144.99	78.12	81.16%
YoY %	50.41%	99.01%	-76.93%	32.05%	44.42%	85.60%	-	-
Horiz. %	244.43%	162.51%	81.66%	353.97%	268.05%	185.60%	100.00%	-
EPS	30.92	21.84	10.27	58.03	42.33	29.72	16.24	53.43%
YoY %	41.58%	112.66%	-82.30%	37.09%	42.43%	83.00%	-	-
Horiz. %	190.39%	134.48%	63.24%	357.33%	260.65%	183.00%	100.00%	-
DPS	4.54	4.54	0.00	24.82	10.92	10.92	0.00	-
YoY %	0.00%	0.00%	0.00%	127.29%	0.00%	0.00%	-	-
Horiz. %	41.58%	41.58%	0.00%	227.29%	100.00%	100.00%	-	-
NAPS	4.4893	4.453	4.467	4.3638	4.1843	4.1761	4.1827	4.81%
YoY %	0.82%	-0.31%	2.36%	4.29%	0.20%	-0.16%	-	-
Horiz. %	107.33%	106.46%	106.80%	104.33%	100.04%	99.84%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	4.53	4.56	6.03	6.36	6.60	6.87	7.12	-
P/RPS	2.16	3.26	8.58	2.09	2.87	4.31	8.29	-59.10%
YoY %	-33.74%	-62.00%	310.53%	-27.18%	-33.41%	-48.01%	-	-
Horiz. %	26.06%	39.32%	103.50%	25.21%	34.62%	51.99%	100.00%	-
P/EPS	13.32	18.98	53.32	9.96	14.18	21.03	39.87	-51.75%
YoY %	-29.82%	-64.40%	435.34%	-29.76%	-32.57%	-47.25%	-	-
Horiz. %	33.41%	47.60%	133.73%	24.98%	35.57%	52.75%	100.00%	-
EY	7.51	5.27	1.88	10.04	7.05	4.76	2.51	107.22%
YoY %	42.50%	180.32%	-81.27%	42.41%	48.11%	89.64%	-	-
Horiz. %	299.20%	209.96%	74.90%	400.00%	280.88%	189.64%	100.00%	-
DY	1.10	1.10	0.00	4.29	1.82	1.75	0.00	-
YoY %	0.00%	0.00%	0.00%	135.71%	4.00%	0.00%	-	-
Horiz. %	62.86%	62.86%	0.00%	245.14%	104.00%	100.00%	-	-
P/NAPS	0.92	0.93	1.23	1.32	1.43	1.50	1.55	-29.30%
YoY %	-1.08%	-24.39%	-6.82%	-7.69%	-4.67%	-3.23%	-	-
Horiz. %	59.35%	60.00%	79.35%	85.16%	92.26%	96.77%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/02/16	19/11/15	19/08/15	22/05/15	12/02/15	19/11/14	22/08/14	-
Price	4.50	4.66	4.94	6.37	6.47	6.52	7.00	-
P/RPS	2.14	3.34	7.03	2.09	2.81	4.09	8.15	-58.89%
YoY %	-35.93%	-52.49%	236.36%	-25.62%	-31.30%	-49.82%	-	-
Horiz. %	26.26%	40.98%	86.26%	25.64%	34.48%	50.18%	100.00%	-
P/EPS	13.23	19.39	43.68	9.98	13.91	19.96	39.19	-51.42%
YoY %	-31.77%	-55.61%	337.68%	-28.25%	-30.31%	-49.07%	-	-
Horiz. %	33.76%	49.48%	111.46%	25.47%	35.49%	50.93%	100.00%	-
EY	7.56	5.16	2.29	10.02	7.19	5.01	2.55	105.96%
YoY %	46.51%	125.33%	-77.15%	39.36%	43.51%	96.47%	-	-
Horiz. %	296.47%	202.35%	89.80%	392.94%	281.96%	196.47%	100.00%	-
DY	1.11	1.07	0.00	4.29	1.85	1.84	0.00	-
YoY %	3.74%	0.00%	0.00%	131.89%	0.54%	0.00%	-	-
Horiz. %	60.33%	58.15%	0.00%	233.15%	100.54%	100.00%	-	-
P/NAPS	0.91	0.95	1.00	1.33	1.41	1.42	1.52	-28.89%
YoY %	-4.21%	-5.00%	-24.81%	-5.67%	-0.70%	-6.58%	-	-
Horiz. %	59.87%	62.50%	65.79%	87.50%	92.76%	93.42%	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