[AMBANK] QoQ TTM Result on 31-Mar-2012 [#4]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
TTM Result
Revenue	7,908,740	7,369,634	7,262,676	7,385,913	7,436,756	7,459,517	7,341,075	5.06%
YoY %	7.32%	1.47%	-1.67%	-0.68%	-0.31%	1.61%	-	-
Horiz. %	107.73%	100.39%	98.93%	100.61%	101.30%	101.61%	100.00%	-
PBT	2,118,280	2,070,746	2,018,279	1,989,872	1,965,419	1,953,208	1,936,810	6.12%
YoY %	2.30%	2.60%	1.43%	1.24%	0.63%	0.85%	-	-
Horiz. %	109.37%	106.92%	104.21%	102.74%	101.48%	100.85%	100.00%	-
Tax	-547,342	-533,857	-505,110	-491,115	-472,657	-480,065	-488,083	7.90%
YoY %	-2.53%	-5.69%	-2.85%	-3.91%	1.54%	1.64%	-	-
Horiz. %	112.14%	109.38%	103.49%	100.62%	96.84%	98.36%	100.00%	-
NP	1,570,938	1,536,889	1,513,169	1,498,757	1,492,762	1,473,143	1,448,727	5.52%
YoY %	2.22%	1.57%	0.96%	0.40%	1.33%	1.69%	-	-
Horiz. %	108.44%	106.09%	104.45%	103.45%	103.04%	101.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,544,802	1,494,777	1,474,403	1,460,537	1,451,608	1,430,736	1,403,538	6.57%
YoY %	3.35%	1.38%	0.95%	0.62%	1.46%	1.94%	-	-
Horiz. %	110.06%	106.50%	105.05%	104.06%	103.42%	101.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	25.78%	25.03%	24.68%	24.05%	24.58%	25.20%	-
YoY %	0.23%	3.00%	1.42%	2.62%	-2.16%	-2.46%	-	-
Horiz. %	102.54%	102.30%	99.33%	97.94%	95.44%	97.54%	100.00%	-
Total Cost	6,337,802	5,832,745	5,749,507	5,887,156	5,943,994	5,986,374	5,892,348	4.95%
YoY %	8.66%	1.45%	-2.34%	-0.96%	-0.71%	1.60%	-	-
Horiz. %	107.56%	98.99%	97.58%	99.91%	100.88%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,670,741	8,999,500	11,439,013	8,961,656	8,966,887	10,560,730	10,596,527	6.61%
YoY %	29.68%	-21.33%	27.64%	-0.06%	-15.09%	-0.34%	-	-
Horiz. %	110.14%	84.93%	107.95%	84.57%	84.62%	99.66%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	613,262	613,262	600,727	600,727	557,618	557,618	540,259	8.77%
YoY %	0.00%	2.09%	0.00%	7.73%	0.00%	3.21%	-	-
Horiz. %	113.51%	113.51%	111.19%	111.19%	103.21%	103.21%	100.00%	-
Div Payout %	39.70%	41.03%	40.74%	41.13%	38.41%	38.97%	38.49%	-
YoY %	-3.24%	0.71%	-0.95%	7.08%	-1.44%	1.25%	-	-
Horiz. %	103.14%	106.60%	105.85%	106.86%	99.79%	101.25%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	11,670,741	8,999,500	11,439,013	8,961,656	8,966,887	10,560,730	10,596,527	6.61%
YoY %	29.68%	-21.33%	27.64%	-0.06%	-15.09%	-0.34%	-	-
Horiz. %	110.14%	84.93%	107.95%	84.57%	84.62%	99.66%	100.00%	-
NOSH	3,000,190	2,999,833	2,994,506	2,987,218	2,988,962	2,991,708	2,993,369	0.15%
YoY %	0.01%	0.18%	0.24%	-0.06%	-0.09%	-0.06%	-	-
Horiz. %	100.23%	100.22%	100.04%	99.79%	99.85%	99.94%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	19.86%	20.85%	20.83%	20.29%	20.07%	19.75%	19.73%	-
YoY %	-4.75%	0.10%	2.66%	1.10%	1.62%	0.10%	-	-
Horiz. %	100.66%	105.68%	105.58%	102.84%	101.72%	100.10%	100.00%	-
ROE	13.24%	16.61%	12.89%	16.30%	16.19%	13.55%	13.25%	-
YoY %	-20.29%	28.86%	-20.92%	0.68%	19.48%	2.26%	-	-
Horiz. %	99.92%	125.36%	97.28%	123.02%	122.19%	102.26%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	263.61	245.67	242.53	247.25	248.81	249.34	245.24	4.91%
YoY %	7.30%	1.29%	-1.91%	-0.63%	-0.21%	1.67%	-	-
Horiz. %	107.49%	100.18%	98.89%	100.82%	101.46%	101.67%	100.00%	-
EPS	51.49	49.83	49.24	48.89	48.57	47.82	46.89	6.40%
YoY %	3.33%	1.20%	0.72%	0.66%	1.57%	1.98%	-	-
Horiz. %	109.81%	106.27%	105.01%	104.27%	103.58%	101.98%	100.00%	-
DPS	20.50	20.50	20.10	20.10	18.60	18.60	18.00	9.01%
YoY %	0.00%	1.99%	0.00%	8.06%	0.00%	3.33%	-	-
Horiz. %	113.89%	113.89%	111.67%	111.67%	103.33%	103.33%	100.00%	-
NAPS	3.89	3.00	3.82	3.00	3.00	3.53	3.54	6.45%
YoY %	29.67%	-21.47%	27.33%	0.00%	-15.01%	-0.28%	-	-
Horiz. %	109.89%	84.75%	107.91%	84.75%	84.75%	99.72%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,987,218
RPS	238.63	222.37	219.14	222.86	224.39	225.08	221.50	5.06%
YoY %	7.31%	1.47%	-1.67%	-0.68%	-0.31%	1.62%	-	-
Horiz. %	107.73%	100.39%	98.93%	100.61%	101.30%	101.62%	100.00%	-
EPS	46.61	45.10	44.49	44.07	43.80	43.17	42.35	6.56%
YoY %	3.35%	1.37%	0.95%	0.62%	1.46%	1.94%	-	-
Horiz. %	110.06%	106.49%	105.05%	104.06%	103.42%	101.94%	100.00%	-
DPS	18.50	18.50	18.13	18.13	16.83	16.83	16.30	8.76%
YoY %	0.00%	2.04%	0.00%	7.72%	0.00%	3.25%	-	-
Horiz. %	113.50%	113.50%	111.23%	111.23%	103.25%	103.25%	100.00%	-
NAPS	3.5215	2.7154	3.4515	2.704	2.7056	3.1865	3.1973	6.61%
YoY %	29.69%	-21.33%	27.64%	-0.06%	-15.09%	-0.34%	-	-
Horiz. %	110.14%	84.93%	107.95%	84.57%	84.62%	99.66%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	6.80	6.36	6.29	6.31	5.95	5.79	6.51	-
P/RPS	2.58	2.59	2.59	2.55	2.39	2.32	2.65	-1.76%
YoY %	-0.39%	0.00%	1.57%	6.69%	3.02%	-12.45%	-	-
Horiz. %	97.36%	97.74%	97.74%	96.23%	90.19%	87.55%	100.00%	-
P/EPS	13.21	12.76	12.77	12.91	12.25	12.11	13.88	-3.23%
YoY %	3.53%	-0.08%	-1.08%	5.39%	1.16%	-12.75%	-	-
Horiz. %	95.17%	91.93%	92.00%	93.01%	88.26%	87.25%	100.00%	-
EY	7.57	7.83	7.83	7.75	8.16	8.26	7.20	3.38%
YoY %	-3.32%	0.00%	1.03%	-5.02%	-1.21%	14.72%	-	-
Horiz. %	105.14%	108.75%	108.75%	107.64%	113.33%	114.72%	100.00%	-
DY	3.01	3.22	3.20	3.19	3.13	3.21	2.76	5.92%
YoY %	-6.52%	0.63%	0.31%	1.92%	-2.49%	16.30%	-	-
Horiz. %	109.06%	116.67%	115.94%	115.58%	113.41%	116.30%	100.00%	-
P/NAPS	1.75	2.12	1.65	2.10	1.98	1.64	1.84	-3.27%
YoY %	-17.45%	28.48%	-21.43%	6.06%	20.73%	-10.87%	-	-
Horiz. %	95.11%	115.22%	89.67%	114.13%	107.61%	89.13%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	19/02/13	08/11/12	14/08/12	17/05/12	14/02/12	16/11/11	15/08/11	-
Price	6.27	6.38	6.46	6.23	6.12	5.65	6.48	-
P/RPS	2.38	2.60	2.66	2.52	2.46	2.27	2.64	-6.64%
YoY %	-8.46%	-2.26%	5.56%	2.44%	8.37%	-14.02%	-	-
Horiz. %	90.15%	98.48%	100.76%	95.45%	93.18%	85.98%	100.00%	-
P/EPS	12.18	12.80	13.12	12.74	12.60	11.81	13.82	-8.04%
YoY %	-4.84%	-2.44%	2.98%	1.11%	6.69%	-14.54%	-	-
Horiz. %	88.13%	92.62%	94.93%	92.19%	91.17%	85.46%	100.00%	-
EY	8.21	7.81	7.62	7.85	7.94	8.46	7.24	8.70%
YoY %	5.12%	2.49%	-2.93%	-1.13%	-6.15%	16.85%	-	-
Horiz. %	113.40%	107.87%	105.25%	108.43%	109.67%	116.85%	100.00%	-
DY	3.27	3.21	3.11	3.23	3.04	3.29	2.78	11.37%
YoY %	1.87%	3.22%	-3.72%	6.25%	-7.60%	18.35%	-	-
Horiz. %	117.63%	115.47%	111.87%	116.19%	109.35%	118.35%	100.00%	-
P/NAPS	1.61	2.13	1.69	2.08	2.04	1.60	1.83	-8.14%
YoY %	-24.41%	26.04%	-18.75%	1.96%	27.50%	-12.57%	-	-
Horiz. %	87.98%	116.39%	92.35%	113.66%	111.48%	87.43%	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