[AMBANK] QoQ TTM Result on 30-Sep-2009 [#2]

Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 1.09%
YoY- 9.17%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,663,203 6,529,791 6,416,916 6,254,934 6,129,256 5,970,417 5,910,856 8.33%
PBT 1,539,414 1,376,659 1,341,208 1,309,409 1,297,482 1,217,636 1,252,896 14.76%
Tax -380,585 -334,051 -364,008 -357,402 -357,883 -339,382 -336,731 8.52%
NP 1,158,829 1,042,608 977,200 952,007 939,599 878,254 916,165 17.00%
-
NP to SH 1,118,663 1,008,617 946,686 926,175 916,147 860,824 898,499 15.77%
-
Tax Rate 24.72% 24.27% 27.14% 27.29% 27.58% 27.87% 26.88% -
Total Cost 5,504,374 5,487,183 5,439,716 5,302,927 5,189,657 5,092,163 4,994,691 6.71%
-
Net Worth 9,748,667 9,633,833 9,330,374 8,688,408 8,063,096 7,737,622 7,430,724 19.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 316,110 316,110 217,961 217,961 217,961 217,961 158,561 58.60%
Div Payout % 28.26% 31.34% 23.02% 23.53% 23.79% 25.32% 17.65% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 9,748,667 9,633,833 9,330,374 8,688,408 8,063,096 7,737,622 7,430,724 19.90%
NOSH 3,008,848 3,010,572 3,009,798 2,886,514 2,724,019 2,724,515 2,721,877 6.93%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.39% 15.97% 15.23% 15.22% 15.33% 14.71% 15.50% -
ROE 11.48% 10.47% 10.15% 10.66% 11.36% 11.13% 12.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 221.45 216.90 213.20 216.70 225.01 219.14 217.16 1.31%
EPS 37.18 33.50 31.45 32.09 33.63 31.60 33.01 8.27%
DPS 10.51 10.50 7.24 7.55 8.00 8.00 5.83 48.28%
NAPS 3.24 3.20 3.10 3.01 2.96 2.84 2.73 12.13%
Adjusted Per Share Value based on latest NOSH - 2,886,514
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 201.53 197.50 194.08 189.18 185.38 180.58 178.78 8.33%
EPS 33.83 30.51 28.63 28.01 27.71 26.04 27.18 15.75%
DPS 9.56 9.56 6.59 6.59 6.59 6.59 4.80 58.49%
NAPS 2.9485 2.9138 2.822 2.6278 2.4387 2.3403 2.2474 19.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.99 5.00 5.00 4.26 3.38 2.61 2.47 -
P/RPS 2.25 2.31 2.35 1.97 1.50 1.19 1.14 57.54%
P/EPS 13.42 14.92 15.90 13.28 10.05 8.26 7.48 47.80%
EY 7.45 6.70 6.29 7.53 9.95 12.11 13.36 -32.32%
DY 2.11 2.10 1.45 1.77 2.37 3.07 2.36 -7.21%
P/NAPS 1.54 1.56 1.61 1.42 1.14 0.92 0.90 43.20%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 14/05/10 08/02/10 06/11/09 11/08/09 15/05/09 13/02/09 -
Price 5.43 4.99 4.61 4.75 4.27 3.18 2.43 -
P/RPS 2.45 2.30 2.16 2.19 1.90 1.45 1.12 68.75%
P/EPS 14.60 14.89 14.66 14.80 12.70 10.06 7.36 58.07%
EY 6.85 6.71 6.82 6.76 7.88 9.94 13.58 -36.71%
DY 1.93 2.10 1.57 1.59 1.87 2.52 2.40 -13.55%
P/NAPS 1.68 1.56 1.49 1.58 1.44 1.12 0.89 52.91%

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

Post a Comment