[AMBANK] QoQ TTM Result on 31-Dec-2014 [#3]

Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 0.04%
YoY- 8.1%
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 8,546,057 8,668,718 9,142,521 9,358,822 9,638,215 9,806,660 9,606,005 -7.49%
PBT 2,240,621 2,360,891 2,604,280 2,531,326 2,557,543 2,536,740 2,448,238 -5.73%
Tax -468,085 -515,526 -559,727 -550,467 -583,242 -581,443 -577,183 -13.02%
NP 1,772,536 1,845,365 2,044,553 1,980,859 1,974,301 1,955,297 1,871,055 -3.53%
-
NP to SH 1,657,900 1,721,201 1,918,630 1,863,113 1,862,299 1,857,337 1,782,379 -4.70%
-
Tax Rate 20.89% 21.84% 21.49% 21.75% 22.80% 22.92% 23.58% -
Total Cost 6,773,521 6,823,353 7,097,968 7,377,963 7,663,914 7,851,363 7,734,950 -8.46%
-
Net Worth 14,723,788 14,769,178 14,406,216 13,828,111 13,817,077 13,829,360 13,102,803 8.07%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 609,440 820,428 820,428 869,114 869,114 724,437 724,437 -10.87%
Div Payout % 36.76% 47.67% 42.76% 46.65% 46.67% 39.00% 40.64% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 14,723,788 14,769,178 14,406,216 13,828,111 13,817,077 13,829,360 13,102,803 8.07%
NOSH 3,004,854 3,001,865 3,001,294 3,006,111 3,010,256 3,006,382 3,005,230 -0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 20.74% 21.29% 22.36% 21.17% 20.48% 19.94% 19.48% -
ROE 11.26% 11.65% 13.32% 13.47% 13.48% 13.43% 13.60% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 284.41 288.78 304.62 311.33 320.18 326.19 319.64 -7.48%
EPS 55.17 57.34 63.93 61.98 61.87 61.78 59.31 -4.70%
DPS 20.30 27.30 27.30 28.90 28.90 24.10 24.10 -10.80%
NAPS 4.90 4.92 4.80 4.60 4.59 4.60 4.36 8.08%
Adjusted Per Share Value based on latest NOSH - 3,006,111
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 258.48 262.19 276.52 283.06 291.51 296.61 290.54 -7.49%
EPS 50.14 52.06 58.03 56.35 56.33 56.18 53.91 -4.71%
DPS 18.43 24.81 24.81 26.29 26.29 21.91 21.91 -10.88%
NAPS 4.4533 4.467 4.3572 4.1824 4.179 4.1827 3.963 8.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.56 6.03 6.36 6.60 6.87 7.12 7.18 -
P/RPS 1.60 2.09 2.09 2.12 2.15 2.18 2.25 -20.31%
P/EPS 8.26 10.52 9.95 10.65 11.10 11.52 12.11 -22.49%
EY 12.10 9.51 10.05 9.39 9.01 8.68 8.26 28.95%
DY 4.45 4.53 4.29 4.38 4.21 3.38 3.36 20.57%
P/NAPS 0.93 1.23 1.32 1.43 1.50 1.55 1.65 -31.74%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 22/05/15 12/02/15 19/11/14 22/08/14 20/05/14 -
Price 4.66 4.94 6.37 6.47 6.52 7.00 7.28 -
P/RPS 1.64 1.71 2.09 2.08 2.04 2.15 2.28 -19.70%
P/EPS 8.45 8.62 9.96 10.44 10.54 11.33 12.27 -21.99%
EY 11.84 11.61 10.04 9.58 9.49 8.83 8.15 28.24%
DY 4.36 5.53 4.29 4.47 4.43 3.44 3.31 20.14%
P/NAPS 0.95 1.00 1.33 1.41 1.42 1.52 1.67 -31.32%

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