[AMBANK] QoQ TTM Result on 31-Dec-2009 [#3]

Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 2.21%
YoY- 5.36%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,852,134 6,663,203 6,529,791 6,416,916 6,254,934 6,129,256 5,970,417 9.60%
PBT 1,666,974 1,539,414 1,376,659 1,341,208 1,309,409 1,297,482 1,217,636 23.27%
Tax -411,016 -380,585 -334,051 -364,008 -357,402 -357,883 -339,382 13.60%
NP 1,255,958 1,158,829 1,042,608 977,200 952,007 939,599 878,254 26.90%
-
NP to SH 1,211,378 1,118,663 1,008,617 946,686 926,175 916,147 860,824 25.55%
-
Tax Rate 24.66% 24.72% 24.27% 27.14% 27.29% 27.58% 27.87% -
Total Cost 5,596,176 5,504,374 5,487,183 5,439,716 5,302,927 5,189,657 5,092,163 6.48%
-
Net Worth 9,785,055 9,748,667 9,633,833 9,330,374 8,688,408 8,063,096 7,737,622 16.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 496,203 316,110 316,110 217,961 217,961 217,961 217,961 72.96%
Div Payout % 40.96% 28.26% 31.34% 23.02% 23.53% 23.79% 25.32% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 9,785,055 9,748,667 9,633,833 9,330,374 8,688,408 8,063,096 7,737,622 16.92%
NOSH 3,001,550 3,008,848 3,010,572 3,009,798 2,886,514 2,724,019 2,724,515 6.66%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.33% 17.39% 15.97% 15.23% 15.22% 15.33% 14.71% -
ROE 12.38% 11.48% 10.47% 10.15% 10.66% 11.36% 11.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 228.29 221.45 216.90 213.20 216.70 225.01 219.14 2.76%
EPS 40.36 37.18 33.50 31.45 32.09 33.63 31.60 17.70%
DPS 16.50 10.51 10.50 7.24 7.55 8.00 8.00 61.95%
NAPS 3.26 3.24 3.20 3.10 3.01 2.96 2.84 9.62%
Adjusted Per Share Value based on latest NOSH - 3,009,798
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 207.25 201.53 197.50 194.08 189.18 185.38 180.58 9.60%
EPS 36.64 33.83 30.51 28.63 28.01 27.71 26.04 25.54%
DPS 15.01 9.56 9.56 6.59 6.59 6.59 6.59 73.02%
NAPS 2.9595 2.9485 2.9138 2.822 2.6278 2.4387 2.3403 16.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.93 4.99 5.00 5.00 4.26 3.38 2.61 -
P/RPS 2.60 2.25 2.31 2.35 1.97 1.50 1.19 68.29%
P/EPS 14.69 13.42 14.92 15.90 13.28 10.05 8.26 46.73%
EY 6.81 7.45 6.70 6.29 7.53 9.95 12.11 -31.84%
DY 2.78 2.11 2.10 1.45 1.77 2.37 3.07 -6.39%
P/NAPS 1.82 1.54 1.56 1.61 1.42 1.14 0.92 57.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 17/08/10 14/05/10 08/02/10 06/11/09 11/08/09 15/05/09 -
Price 6.19 5.43 4.99 4.61 4.75 4.27 3.18 -
P/RPS 2.71 2.45 2.30 2.16 2.19 1.90 1.45 51.67%
P/EPS 15.34 14.60 14.89 14.66 14.80 12.70 10.06 32.44%
EY 6.52 6.85 6.71 6.82 6.76 7.88 9.94 -24.48%
DY 2.67 1.93 2.10 1.57 1.59 1.87 2.52 3.92%
P/NAPS 1.90 1.68 1.56 1.49 1.58 1.44 1.12 42.19%

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