[AMBANK] QoQ TTM Result on 30-Jun-2014 [#1]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	9,142,521	9,358,822	9,638,215	9,806,660	9,606,005	9,517,765	9,449,283	-2.17%
YoY %	-2.31%	-2.90%	-1.72%	2.09%	0.93%	0.72%	-	-
Horiz. %	96.75%	99.04%	102.00%	103.78%	101.66%	100.72%	100.00%	-
PBT	2,604,280	2,531,326	2,557,543	2,536,740	2,448,238	2,327,569	2,230,388	10.89%
YoY %	2.88%	-1.03%	0.82%	3.61%	5.18%	4.36%	-	-
Horiz. %	116.76%	113.49%	114.67%	113.74%	109.77%	104.36%	100.00%	-
Tax	-559,727	-550,467	-583,242	-581,443	-577,183	-513,843	-463,955	13.34%
YoY %	-1.68%	5.62%	-0.31%	-0.74%	-12.33%	-10.75%	-	-
Horiz. %	120.64%	118.65%	125.71%	125.32%	124.40%	110.75%	100.00%	-
NP	2,044,553	1,980,859	1,974,301	1,955,297	1,871,055	1,813,726	1,766,433	10.24%
YoY %	3.22%	0.33%	0.97%	4.50%	3.16%	2.68%	-	-
Horiz. %	115.74%	112.14%	111.77%	110.69%	105.92%	102.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,918,630	1,863,113	1,862,299	1,857,337	1,782,379	1,723,521	1,703,896	8.24%
YoY %	2.98%	0.04%	0.27%	4.21%	3.41%	1.15%	-	-
Horiz. %	112.60%	109.34%	109.30%	109.01%	104.61%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.49%	21.75%	22.80%	22.92%	23.58%	22.08%	20.80%	-
YoY %	-1.20%	-4.61%	-0.52%	-2.80%	6.79%	6.15%	-	-
Horiz. %	103.32%	104.57%	109.62%	110.19%	113.37%	106.15%	100.00%	-
Total Cost	7,097,968	7,377,963	7,663,914	7,851,363	7,734,950	7,704,039	7,682,850	-5.14%
YoY %	-3.80%	-3.73%	-2.39%	1.51%	0.40%	0.28%	-	-
Horiz. %	92.39%	96.03%	99.75%	102.19%	100.68%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,406,216	13,828,111	13,817,077	13,829,360	13,102,803	12,599,333	12,421,756	10.39%
YoY %	4.18%	0.08%	-0.09%	5.55%	4.00%	1.43%	-	-
Horiz. %	115.98%	111.32%	111.23%	111.33%	105.48%	101.43%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	820,428	869,114	869,114	724,437	724,437	666,737	666,737	14.84%
YoY %	-5.60%	0.00%	19.97%	0.00%	8.65%	0.00%	-	-
Horiz. %	123.05%	130.35%	130.35%	108.65%	108.65%	100.00%	100.00%	-
Div Payout %	42.76%	46.65%	46.67%	39.00%	40.64%	38.68%	39.13%	-
YoY %	-8.34%	-0.04%	19.67%	-4.04%	5.07%	-1.15%	-	-
Horiz. %	109.28%	119.22%	119.27%	99.67%	103.86%	98.85%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	14,406,216	13,828,111	13,817,077	13,829,360	13,102,803	12,599,333	12,421,756	10.39%
YoY %	4.18%	0.08%	-0.09%	5.55%	4.00%	1.43%	-	-
Horiz. %	115.98%	111.32%	111.23%	111.33%	105.48%	101.43%	100.00%	-
NOSH	3,001,294	3,006,111	3,010,256	3,006,382	3,005,230	3,007,000	3,007,689	-0.14%
YoY %	-0.16%	-0.14%	0.13%	0.04%	-0.06%	-0.02%	-	-
Horiz. %	99.79%	99.95%	100.09%	99.96%	99.92%	99.98%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	22.36%	21.17%	20.48%	19.94%	19.48%	19.06%	18.69%	-
YoY %	5.62%	3.37%	2.71%	2.36%	2.20%	1.98%	-	-
Horiz. %	119.64%	113.27%	109.58%	106.69%	104.23%	101.98%	100.00%	-
ROE	13.32%	13.47%	13.48%	13.43%	13.60%	13.68%	13.72%	-
YoY %	-1.11%	-0.07%	0.37%	-1.25%	-0.58%	-0.29%	-	-
Horiz. %	97.08%	98.18%	98.25%	97.89%	99.13%	99.71%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	304.62	311.33	320.18	326.19	319.64	316.52	314.17	-2.03%
YoY %	-2.16%	-2.76%	-1.84%	2.05%	0.99%	0.75%	-	-
Horiz. %	96.96%	99.10%	101.91%	103.83%	101.74%	100.75%	100.00%	-
EPS	63.93	61.98	61.87	61.78	59.31	57.32	56.65	8.40%
YoY %	3.15%	0.18%	0.15%	4.16%	3.47%	1.18%	-	-
Horiz. %	112.85%	109.41%	109.21%	109.06%	104.70%	101.18%	100.00%	-
DPS	27.30	28.90	28.90	24.10	24.10	22.20	22.20	14.79%
YoY %	-5.54%	0.00%	19.92%	0.00%	8.56%	0.00%	-	-
Horiz. %	122.97%	130.18%	130.18%	108.56%	108.56%	100.00%	100.00%	-
NAPS	4.80	4.60	4.59	4.60	4.36	4.19	4.13	10.55%
YoY %	4.35%	0.22%	-0.22%	5.50%	4.06%	1.45%	-	-
Horiz. %	116.22%	111.38%	111.14%	111.38%	105.57%	101.45%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,006,382
RPS	275.86	282.39	290.82	295.90	289.85	287.18	285.12	-2.17%
YoY %	-2.31%	-2.90%	-1.72%	2.09%	0.93%	0.72%	-	-
Horiz. %	96.75%	99.04%	102.00%	103.78%	101.66%	100.72%	100.00%	-
EPS	57.89	56.22	56.19	56.04	53.78	52.00	51.41	8.24%
YoY %	2.97%	0.05%	0.27%	4.20%	3.42%	1.15%	-	-
Horiz. %	112.60%	109.36%	109.30%	109.01%	104.61%	101.15%	100.00%	-
DPS	24.76	26.22	26.22	21.86	21.86	20.12	20.12	14.85%
YoY %	-5.57%	0.00%	19.95%	0.00%	8.65%	0.00%	-	-
Horiz. %	123.06%	130.32%	130.32%	108.65%	108.65%	100.00%	100.00%	-
NAPS	4.3468	4.1724	4.1691	4.1728	3.9536	3.8016	3.7481	10.39%
YoY %	4.18%	0.08%	-0.09%	5.54%	4.00%	1.43%	-	-
Horiz. %	115.97%	111.32%	111.23%	111.33%	105.48%	101.43%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	6.36	6.60	6.87	7.12	7.18	7.24	7.42	-
P/RPS	2.09	2.12	2.15	2.18	2.25	2.29	2.36	-7.78%
YoY %	-1.42%	-1.40%	-1.38%	-3.11%	-1.75%	-2.97%	-	-
Horiz. %	88.56%	89.83%	91.10%	92.37%	95.34%	97.03%	100.00%	-
P/EPS	9.95	10.65	11.10	11.52	12.11	12.63	13.10	-16.76%
YoY %	-6.57%	-4.05%	-3.65%	-4.87%	-4.12%	-3.59%	-	-
Horiz. %	75.95%	81.30%	84.73%	87.94%	92.44%	96.41%	100.00%	-
EY	10.05	9.39	9.01	8.68	8.26	7.92	7.63	20.18%
YoY %	7.03%	4.22%	3.80%	5.08%	4.29%	3.80%	-	-
Horiz. %	131.72%	123.07%	118.09%	113.76%	108.26%	103.80%	100.00%	-
DY	4.29	4.38	4.21	3.38	3.36	3.07	2.99	27.23%
YoY %	-2.05%	4.04%	24.56%	0.60%	9.45%	2.68%	-	-
Horiz. %	143.48%	146.49%	140.80%	113.04%	112.37%	102.68%	100.00%	-
P/NAPS	1.32	1.43	1.50	1.55	1.65	1.73	1.80	-18.69%
YoY %	-7.69%	-4.67%	-3.23%	-6.06%	-4.62%	-3.89%	-	-
Horiz. %	73.33%	79.44%	83.33%	86.11%	91.67%	96.11%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	22/05/15	12/02/15	19/11/14	22/08/14	20/05/14	17/02/14	14/11/13	-
Price	6.37	6.47	6.52	7.00	7.28	7.31	7.35	-
P/RPS	2.09	2.08	2.04	2.15	2.28	2.31	2.34	-7.26%
YoY %	0.48%	1.96%	-5.12%	-5.70%	-1.30%	-1.28%	-	-
Horiz. %	89.32%	88.89%	87.18%	91.88%	97.44%	98.72%	100.00%	-
P/EPS	9.96	10.44	10.54	11.33	12.27	12.75	12.97	-16.15%
YoY %	-4.60%	-0.95%	-6.97%	-7.66%	-3.76%	-1.70%	-	-
Horiz. %	76.79%	80.49%	81.26%	87.36%	94.60%	98.30%	100.00%	-
EY	10.04	9.58	9.49	8.83	8.15	7.84	7.71	19.26%
YoY %	4.80%	0.95%	7.47%	8.34%	3.95%	1.69%	-	-
Horiz. %	130.22%	124.25%	123.09%	114.53%	105.71%	101.69%	100.00%	-
DY	4.29	4.47	4.43	3.44	3.31	3.04	3.02	26.39%
YoY %	-4.03%	0.90%	28.78%	3.93%	8.88%	0.66%	-	-
Horiz. %	142.05%	148.01%	146.69%	113.91%	109.60%	100.66%	100.00%	-
P/NAPS	1.33	1.41	1.42	1.52	1.67	1.74	1.78	-17.67%
YoY %	-5.67%	-0.70%	-6.58%	-8.98%	-4.02%	-2.25%	-	-
Horiz. %	74.72%	79.21%	79.78%	85.39%	93.82%	97.75%	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