[AMBANK] QoQ TTM Result on 31-Dec-2008 [#3]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	6,254,934	6,129,256	5,970,417	5,910,856	5,975,256	5,942,141	5,994,464	2.87%
YoY %	2.05%	2.66%	1.01%	-1.08%	0.56%	-0.87%	-	-
Horiz. %	104.35%	102.25%	99.60%	98.61%	99.68%	99.13%	100.00%	-
PBT	1,309,409	1,297,482	1,217,636	1,252,896	1,233,623	1,133,199	1,194,437	6.31%
YoY %	0.92%	6.56%	-2.81%	1.56%	8.86%	-5.13%	-	-
Horiz. %	109.63%	108.63%	101.94%	104.89%	103.28%	94.87%	100.00%	-
Tax	-357,402	-357,883	-339,382	-336,731	-329,754	-349,186	-383,618	-4.60%
YoY %	0.13%	-5.45%	-0.79%	-2.12%	5.56%	8.98%	-	-
Horiz. %	93.17%	93.29%	88.47%	87.78%	85.96%	91.02%	100.00%	-
NP	952,007	939,599	878,254	916,165	903,869	784,013	810,819	11.28%
YoY %	1.32%	6.98%	-4.14%	1.36%	15.29%	-3.31%	-	-
Horiz. %	117.41%	115.88%	108.32%	112.99%	111.48%	96.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	926,175	916,147	860,824	898,499	848,384	690,378	668,542	24.24%
YoY %	1.09%	6.43%	-4.19%	5.91%	22.89%	3.27%	-	-
Horiz. %	138.54%	137.04%	128.76%	134.40%	126.90%	103.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.29%	27.58%	27.87%	26.88%	26.73%	30.81%	32.12%	-
YoY %	-1.05%	-1.04%	3.68%	0.56%	-13.24%	-4.08%	-	-
Horiz. %	84.96%	85.87%	86.77%	83.69%	83.22%	95.92%	100.00%	-
Total Cost	5,302,927	5,189,657	5,092,163	4,994,691	5,071,387	5,158,128	5,183,645	1.52%
YoY %	2.18%	1.91%	1.95%	-1.51%	-1.68%	-0.49%	-	-
Horiz. %	102.30%	100.12%	98.24%	96.35%	97.83%	99.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,688,408	8,063,096	7,737,622	7,430,724	7,407,702	7,136,035	6,950,263	16.02%
YoY %	7.76%	4.21%	4.13%	0.31%	3.81%	2.67%	-	-
Horiz. %	125.01%	116.01%	111.33%	106.91%	106.58%	102.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	217,961	217,961	217,961	158,561	158,561	158,561	158,561	23.60%
YoY %	0.00%	0.00%	37.46%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.46%	137.46%	137.46%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	23.53%	23.79%	25.32%	17.65%	18.69%	22.97%	23.72%	-
YoY %	-1.09%	-6.04%	43.46%	-5.56%	-18.63%	-3.16%	-	-
Horiz. %	99.20%	100.30%	106.75%	74.41%	78.79%	96.84%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	8,688,408	8,063,096	7,737,622	7,430,724	7,407,702	7,136,035	6,950,263	16.02%
YoY %	7.76%	4.21%	4.13%	0.31%	3.81%	2.67%	-	-
Horiz. %	125.01%	116.01%	111.33%	106.91%	106.58%	102.67%	100.00%	-
NOSH	2,886,514	2,724,019	2,724,515	2,721,877	2,723,420	2,723,677	2,642,685	6.05%
YoY %	5.97%	-0.02%	0.10%	-0.06%	-0.01%	3.06%	-	-
Horiz. %	109.23%	103.08%	103.10%	103.00%	103.06%	103.06%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	15.22%	15.33%	14.71%	15.50%	15.13%	13.19%	13.53%	-
YoY %	-0.72%	4.21%	-5.10%	2.45%	14.71%	-2.51%	-	-
Horiz. %	112.49%	113.30%	108.72%	114.56%	111.83%	97.49%	100.00%	-
ROE	10.66%	11.36%	11.13%	12.09%	11.45%	9.67%	9.62%	-
YoY %	-6.16%	2.07%	-7.94%	5.59%	18.41%	0.52%	-	-
Horiz. %	110.81%	118.09%	115.70%	125.68%	119.02%	100.52%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	216.70	225.01	219.14	217.16	219.40	218.17	226.83	-2.99%
YoY %	-3.69%	2.68%	0.91%	-1.02%	0.56%	-3.82%	-	-
Horiz. %	95.53%	99.20%	96.61%	95.74%	96.72%	96.18%	100.00%	-
EPS	32.09	33.63	31.60	33.01	31.15	25.35	25.30	17.15%
YoY %	-4.58%	6.42%	-4.27%	5.97%	22.88%	0.20%	-	-
Horiz. %	126.84%	132.92%	124.90%	130.47%	123.12%	100.20%	100.00%	-
DPS	7.55	8.00	8.00	5.83	5.82	5.82	6.00	16.53%
YoY %	-5.63%	0.00%	37.22%	0.17%	0.00%	-3.00%	-	-
Horiz. %	125.83%	133.33%	133.33%	97.17%	97.00%	97.00%	100.00%	-
NAPS	3.01	2.96	2.84	2.73	2.72	2.62	2.63	9.40%
YoY %	1.69%	4.23%	4.03%	0.37%	3.82%	-0.38%	-	-
Horiz. %	114.45%	112.55%	107.98%	103.80%	103.42%	99.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,721,877
RPS	188.73	184.94	180.15	178.35	180.29	179.29	180.87	2.87%
YoY %	2.05%	2.66%	1.01%	-1.08%	0.56%	-0.87%	-	-
Horiz. %	104.35%	102.25%	99.60%	98.61%	99.68%	99.13%	100.00%	-
EPS	27.95	27.64	25.97	27.11	25.60	20.83	20.17	24.26%
YoY %	1.12%	6.43%	-4.21%	5.90%	22.90%	3.27%	-	-
Horiz. %	138.57%	137.04%	128.76%	134.41%	126.92%	103.27%	100.00%	-
DPS	6.58	6.58	6.58	4.78	4.78	4.78	4.78	23.72%
YoY %	0.00%	0.00%	37.66%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.66%	137.66%	137.66%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.6216	2.4329	2.3347	2.2421	2.2352	2.1532	2.0971	16.03%
YoY %	7.76%	4.21%	4.13%	0.31%	3.81%	2.68%	-	-
Horiz. %	125.01%	116.01%	111.33%	106.91%	106.59%	102.68%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	4.26	3.38	2.61	2.47	2.96	3.18	3.44	-
P/RPS	1.97	1.50	1.19	1.14	1.35	1.46	1.52	18.85%
YoY %	31.33%	26.05%	4.39%	-15.56%	-7.53%	-3.95%	-	-
Horiz. %	129.61%	98.68%	78.29%	75.00%	88.82%	96.05%	100.00%	-
P/EPS	13.28	10.05	8.26	7.48	9.50	12.55	13.60	-1.57%
YoY %	32.14%	21.67%	10.43%	-21.26%	-24.30%	-7.72%	-	-
Horiz. %	97.65%	73.90%	60.74%	55.00%	69.85%	92.28%	100.00%	-
EY	7.53	9.95	12.11	13.36	10.52	7.97	7.35	1.62%
YoY %	-24.32%	-17.84%	-9.36%	27.00%	31.99%	8.44%	-	-
Horiz. %	102.45%	135.37%	164.76%	181.77%	143.13%	108.44%	100.00%	-
DY	1.77	2.37	3.07	2.36	1.97	1.83	1.74	1.14%
YoY %	-25.32%	-22.80%	30.08%	19.80%	7.65%	5.17%	-	-
Horiz. %	101.72%	136.21%	176.44%	135.63%	113.22%	105.17%	100.00%	-
P/NAPS	1.42	1.14	0.92	0.90	1.09	1.21	1.31	5.51%
YoY %	24.56%	23.91%	2.22%	-17.43%	-9.92%	-7.63%	-	-
Horiz. %	108.40%	87.02%	70.23%	68.70%	83.21%	92.37%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	06/11/09	11/08/09	15/05/09	13/02/09	11/11/08	12/08/08	13/05/08	-
Price	4.75	4.27	3.18	2.43	2.25	3.22	3.84	-
P/RPS	2.19	1.90	1.45	1.12	1.03	1.48	1.69	18.84%
YoY %	15.26%	31.03%	29.46%	8.74%	-30.41%	-12.43%	-	-
Horiz. %	129.59%	112.43%	85.80%	66.27%	60.95%	87.57%	100.00%	-
P/EPS	14.80	12.70	10.06	7.36	7.22	12.70	15.18	-1.67%
YoY %	16.54%	26.24%	36.68%	1.94%	-43.15%	-16.34%	-	-
Horiz. %	97.50%	83.66%	66.27%	48.48%	47.56%	83.66%	100.00%	-
EY	6.76	7.88	9.94	13.58	13.85	7.87	6.59	1.71%
YoY %	-14.21%	-20.72%	-26.80%	-1.95%	75.98%	19.42%	-	-
Horiz. %	102.58%	119.58%	150.83%	206.07%	210.17%	119.42%	100.00%	-
DY	1.59	1.87	2.52	2.40	2.59	1.81	1.56	1.27%
YoY %	-14.97%	-25.79%	5.00%	-7.34%	43.09%	16.03%	-	-
Horiz. %	101.92%	119.87%	161.54%	153.85%	166.03%	116.03%	100.00%	-
P/NAPS	1.58	1.44	1.12	0.89	0.83	1.23	1.46	5.40%
YoY %	9.72%	28.57%	25.84%	7.23%	-32.52%	-15.75%	-	-
Horiz. %	108.22%	98.63%	76.71%	60.96%	56.85%	84.25%	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