[AMBANK] QoQ TTM Result on 30-Sep-2008 [#2]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	6,129,256	5,970,417	5,910,856	5,975,256	5,942,141	5,994,464	5,963,696	1.84%
YoY %	2.66%	1.01%	-1.08%	0.56%	-0.87%	0.52%	-	-
Horiz. %	102.78%	100.11%	99.11%	100.19%	99.64%	100.52%	100.00%	-
PBT	1,297,482	1,217,636	1,252,896	1,233,623	1,133,199	1,194,437	189,273	261.28%
YoY %	6.56%	-2.81%	1.56%	8.86%	-5.13%	531.07%	-	-
Horiz. %	685.51%	643.32%	661.95%	651.77%	598.71%	631.07%	100.00%	-
Tax	-357,883	-339,382	-336,731	-329,754	-349,186	-383,618	-126,970	99.66%
YoY %	-5.45%	-0.79%	-2.12%	5.56%	8.98%	-202.13%	-	-
Horiz. %	281.86%	267.29%	265.21%	259.71%	275.01%	302.13%	100.00%	-
NP	939,599	878,254	916,165	903,869	784,013	810,819	62,303	511.42%
YoY %	6.98%	-4.14%	1.36%	15.29%	-3.31%	1,201.41%	-	-
Horiz. %	1,508.11%	1,409.65%	1,470.50%	1,450.76%	1,258.39%	1,301.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	916,147	860,824	898,499	848,384	690,378	668,542	-100,504	-
YoY %	6.43%	-4.19%	5.91%	22.89%	3.27%	765.19%	-	-
Horiz. %	-911.55%	-856.51%	-893.99%	-844.13%	-686.92%	-665.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.58%	27.87%	26.88%	26.73%	30.81%	32.12%	67.08%	-
YoY %	-1.04%	3.68%	0.56%	-13.24%	-4.08%	-52.12%	-	-
Horiz. %	41.12%	41.55%	40.07%	39.85%	45.93%	47.88%	100.00%	-
Total Cost	5,189,657	5,092,163	4,994,691	5,071,387	5,158,128	5,183,645	5,901,393	-8.21%
YoY %	1.91%	1.95%	-1.51%	-1.68%	-0.49%	-12.16%	-	-
Horiz. %	87.94%	86.29%	84.64%	85.94%	87.41%	87.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,063,096	7,737,622	7,430,724	7,407,702	7,136,035	6,950,263	6,121,650	20.17%
YoY %	4.21%	4.13%	0.31%	3.81%	2.67%	13.54%	-	-
Horiz. %	131.71%	126.40%	121.38%	121.01%	116.57%	113.54%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	217,961	217,961	158,561	158,561	158,561	158,561	106,519	61.24%
YoY %	0.00%	37.46%	0.00%	0.00%	0.00%	48.86%	-	-
Horiz. %	204.62%	204.62%	148.86%	148.86%	148.86%	148.86%	100.00%	-
Div Payout %	23.79%	25.32%	17.65%	18.69%	22.97%	23.72%	0.00%	-
YoY %	-6.04%	43.46%	-5.56%	-18.63%	-3.16%	0.00%	-	-
Horiz. %	100.30%	106.75%	74.41%	78.79%	96.84%	100.00%	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	8,063,096	7,737,622	7,430,724	7,407,702	7,136,035	6,950,263	6,121,650	20.17%
YoY %	4.21%	4.13%	0.31%	3.81%	2.67%	13.54%	-	-
Horiz. %	131.71%	126.40%	121.38%	121.01%	116.57%	113.54%	100.00%	-
NOSH	2,724,019	2,724,515	2,721,877	2,723,420	2,723,677	2,642,685	2,327,623	11.06%
YoY %	-0.02%	0.10%	-0.06%	-0.01%	3.06%	13.54%	-	-
Horiz. %	117.03%	117.05%	116.94%	117.00%	117.02%	113.54%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	15.33%	14.71%	15.50%	15.13%	13.19%	13.53%	1.04%	-
YoY %	4.21%	-5.10%	2.45%	14.71%	-2.51%	1,200.96%	-	-
Horiz. %	1,474.04%	1,414.42%	1,490.38%	1,454.81%	1,268.27%	1,300.96%	100.00%	-
ROE	11.36%	11.13%	12.09%	11.45%	9.67%	9.62%	-1.64%	-
YoY %	2.07%	-7.94%	5.59%	18.41%	0.52%	686.59%	-	-
Horiz. %	-692.68%	-678.66%	-737.20%	-698.17%	-589.63%	-586.59%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	225.01	219.14	217.16	219.40	218.17	226.83	256.21	-8.29%
YoY %	2.68%	0.91%	-1.02%	0.56%	-3.82%	-11.47%	-	-
Horiz. %	87.82%	85.53%	84.76%	85.63%	85.15%	88.53%	100.00%	-
EPS	33.63	31.60	33.01	31.15	25.35	25.30	-4.32	-
YoY %	6.42%	-4.27%	5.97%	22.88%	0.20%	685.65%	-	-
Horiz. %	-778.47%	-731.48%	-764.12%	-721.06%	-586.81%	-585.65%	100.00%	-
DPS	8.00	8.00	5.83	5.82	5.82	6.00	4.58	45.08%
YoY %	0.00%	37.22%	0.17%	0.00%	-3.00%	31.00%	-	-
Horiz. %	174.67%	174.67%	127.29%	127.07%	127.07%	131.00%	100.00%	-
NAPS	2.96	2.84	2.73	2.72	2.62	2.63	2.63	8.20%
YoY %	4.23%	4.03%	0.37%	3.82%	-0.38%	0.00%	-	-
Horiz. %	112.55%	107.98%	103.80%	103.42%	99.62%	100.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,723,420
RPS	184.94	180.15	178.35	180.29	179.29	180.87	179.94	1.84%
YoY %	2.66%	1.01%	-1.08%	0.56%	-0.87%	0.52%	-	-
Horiz. %	102.78%	100.12%	99.12%	100.19%	99.64%	100.52%	100.00%	-
EPS	27.64	25.97	27.11	25.60	20.83	20.17	-3.03	-
YoY %	6.43%	-4.21%	5.90%	22.90%	3.27%	765.68%	-	-
Horiz. %	-912.21%	-857.10%	-894.72%	-844.88%	-687.46%	-665.68%	100.00%	-
DPS	6.58	6.58	4.78	4.78	4.78	4.78	3.21	61.43%
YoY %	0.00%	37.66%	0.00%	0.00%	0.00%	48.91%	-	-
Horiz. %	204.98%	204.98%	148.91%	148.91%	148.91%	148.91%	100.00%	-
NAPS	2.4329	2.3347	2.2421	2.2352	2.1532	2.0971	1.8471	20.17%
YoY %	4.21%	4.13%	0.31%	3.81%	2.68%	13.53%	-	-
Horiz. %	131.71%	126.40%	121.38%	121.01%	116.57%	113.53%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	3.38	2.61	2.47	2.96	3.18	3.44	3.80	-
P/RPS	1.50	1.19	1.14	1.35	1.46	1.52	1.48	0.89%
YoY %	26.05%	4.39%	-15.56%	-7.53%	-3.95%	2.70%	-	-
Horiz. %	101.35%	80.41%	77.03%	91.22%	98.65%	102.70%	100.00%	-
P/EPS	10.05	8.26	7.48	9.50	12.55	13.60	-88.01	-
YoY %	21.67%	10.43%	-21.26%	-24.30%	-7.72%	115.45%	-	-
Horiz. %	-11.42%	-9.39%	-8.50%	-10.79%	-14.26%	-15.45%	100.00%	-
EY	9.95	12.11	13.36	10.52	7.97	7.35	-1.14	-
YoY %	-17.84%	-9.36%	27.00%	31.99%	8.44%	744.74%	-	-
Horiz. %	-872.81%	-1,062.28%	-1,171.93%	-922.81%	-699.12%	-644.74%	100.00%	-
DY	2.37	3.07	2.36	1.97	1.83	1.74	1.20	57.47%
YoY %	-22.80%	30.08%	19.80%	7.65%	5.17%	45.00%	-	-
Horiz. %	197.50%	255.83%	196.67%	164.17%	152.50%	145.00%	100.00%	-
P/NAPS	1.14	0.92	0.90	1.09	1.21	1.31	1.44	-14.43%
YoY %	23.91%	2.22%	-17.43%	-9.92%	-7.63%	-9.03%	-	-
Horiz. %	79.17%	63.89%	62.50%	75.69%	84.03%	90.97%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	11/08/09	15/05/09	13/02/09	11/11/08	12/08/08	13/05/08	28/01/08	-
Price	4.27	3.18	2.43	2.25	3.22	3.84	3.56	-
P/RPS	1.90	1.45	1.12	1.03	1.48	1.69	1.39	23.18%
YoY %	31.03%	29.46%	8.74%	-30.41%	-12.43%	21.58%	-	-
Horiz. %	136.69%	104.32%	80.58%	74.10%	106.47%	121.58%	100.00%	-
P/EPS	12.70	10.06	7.36	7.22	12.70	15.18	-82.45	-
YoY %	26.24%	36.68%	1.94%	-43.15%	-16.34%	118.41%	-	-
Horiz. %	-15.40%	-12.20%	-8.93%	-8.76%	-15.40%	-18.41%	100.00%	-
EY	7.88	9.94	13.58	13.85	7.87	6.59	-1.21	-
YoY %	-20.72%	-26.80%	-1.95%	75.98%	19.42%	644.63%	-	-
Horiz. %	-651.24%	-821.49%	-1,122.31%	-1,144.63%	-650.41%	-544.63%	100.00%	-
DY	1.87	2.52	2.40	2.59	1.81	1.56	1.29	28.11%
YoY %	-25.79%	5.00%	-7.34%	43.09%	16.03%	20.93%	-	-
Horiz. %	144.96%	195.35%	186.05%	200.78%	140.31%	120.93%	100.00%	-
P/NAPS	1.44	1.12	0.89	0.83	1.23	1.46	1.35	4.40%
YoY %	28.57%	25.84%	7.23%	-32.52%	-15.75%	8.15%	-	-
Horiz. %	106.67%	82.96%	65.93%	61.48%	91.11%	108.15%	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