[AMBANK] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	9,522,996	8,036,214	7,653,254	6,955,700	6,311,014	5,741,980	5,776,832	8.67%
YoY %	18.50%	5.00%	10.03%	10.22%	9.91%	-0.60%	-	-
Horiz. %	164.85%	139.11%	132.48%	120.41%	109.25%	99.40%	100.00%	-
PBT	2,475,454	2,300,766	2,139,018	1,962,850	1,382,222	1,198,676	1,120,304	14.11%
YoY %	7.59%	7.56%	8.98%	42.01%	15.31%	7.00%	-	-
Horiz. %	220.96%	205.37%	190.93%	175.21%	123.38%	107.00%	100.00%	-
Tax	-584,770	-607,858	-522,374	-510,192	-356,262	-320,222	-427,950	5.33%
YoY %	3.80%	-16.36%	-2.39%	-43.21%	-11.25%	25.17%	-	-
Horiz. %	136.64%	142.04%	122.06%	119.22%	83.25%	74.83%	100.00%	-
NP	1,890,684	1,692,908	1,616,644	1,452,658	1,025,960	878,454	692,354	18.20%
YoY %	11.68%	4.72%	11.29%	41.59%	16.79%	26.88%	-	-
Horiz. %	273.08%	244.51%	233.50%	209.81%	148.18%	126.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,805,678	1,646,638	1,578,158	1,402,310	996,790	866,086	506,402	23.57%
YoY %	9.66%	4.34%	12.54%	40.68%	15.09%	71.03%	-	-
Horiz. %	356.57%	325.16%	311.64%	276.92%	196.84%	171.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.62%	26.42%	24.42%	25.99%	25.77%	26.71%	38.20%	-
YoY %	-10.60%	8.19%	-6.04%	0.85%	-3.52%	-30.08%	-	-
Horiz. %	61.83%	69.16%	63.93%	68.04%	67.46%	69.92%	100.00%	-
Total Cost	7,632,312	6,343,306	6,036,610	5,503,042	5,285,054	4,863,526	5,084,478	6.99%
YoY %	20.32%	5.08%	9.70%	4.12%	8.67%	-4.35%	-	-
Horiz. %	150.11%	124.76%	118.73%	108.23%	103.94%	95.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,413,142	8,991,010	10,560,025	9,797,536	8,442,143	7,408,031	5,744,328	13.69%
YoY %	38.06%	-14.86%	7.78%	16.06%	13.96%	28.96%	-	-
Horiz. %	216.09%	156.52%	183.83%	170.56%	146.96%	128.96%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	432,806	419,580	394,879	360,645	-	-	-	-
YoY %	3.15%	6.26%	9.49%	0.00%	-	-	-	-
Horiz. %	120.01%	116.34%	109.49%	100.00%	-	-	-	-
Div Payout %	23.97%	25.48%	25.02%	25.72%	-	-	-	-
YoY %	-5.93%	1.84%	-2.72%	0.00%	-	-	-	-
Horiz. %	93.20%	99.07%	97.28%	100.00%	-	-	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	12,413,142	8,991,010	10,560,025	9,797,536	8,442,143	7,408,031	5,744,328	13.69%
YoY %	38.06%	-14.86%	7.78%	16.06%	13.96%	28.96%	-	-
Horiz. %	216.09%	156.52%	183.83%	170.56%	146.96%	128.96%	100.00%	-
NOSH	3,005,603	2,997,003	2,991,508	3,005,379	2,804,698	2,723,540	2,252,677	4.91%
YoY %	0.29%	0.18%	-0.46%	7.16%	2.98%	20.90%	-	-
Horiz. %	133.42%	133.04%	132.80%	133.41%	124.51%	120.90%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	19.85%	21.07%	21.12%	20.88%	16.26%	15.30%	11.99%	-
YoY %	-5.79%	-0.24%	1.15%	28.41%	6.27%	27.61%	-	-
Horiz. %	165.55%	175.73%	176.15%	174.15%	135.61%	127.61%	100.00%	-
ROE	14.55%	18.31%	14.94%	14.31%	11.81%	11.69%	8.82%	-
YoY %	-20.54%	22.56%	4.40%	21.17%	1.03%	32.54%	-	-
Horiz. %	164.97%	207.60%	169.39%	162.24%	133.90%	132.54%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	316.84	268.14	255.83	231.44	225.02	210.83	256.44	3.58%
YoY %	18.16%	4.81%	10.54%	2.85%	6.73%	-17.79%	-	-
Horiz. %	123.55%	104.56%	99.76%	90.25%	87.75%	82.21%	100.00%	-
EPS	60.08	54.94	52.74	46.66	35.54	31.80	22.48	17.78%
YoY %	9.36%	4.17%	13.03%	31.29%	11.76%	41.46%	-	-
Horiz. %	267.26%	244.40%	234.61%	207.56%	158.10%	141.46%	100.00%	-
DPS	14.40	14.00	13.20	12.00	0.00	0.00	0.00	-
YoY %	2.86%	6.06%	10.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	116.67%	110.00%	100.00%	-	-	-	-
NAPS	4.13	3.00	3.53	3.26	3.01	2.72	2.55	8.36%
YoY %	37.67%	-15.01%	8.28%	8.31%	10.66%	6.67%	-	-
Horiz. %	161.96%	117.65%	138.43%	127.84%	118.04%	106.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,001,550
RPS	288.03	243.06	231.48	210.38	190.88	173.67	174.72	8.67%
YoY %	18.50%	5.00%	10.03%	10.22%	9.91%	-0.60%	-	-
Horiz. %	164.85%	139.11%	132.49%	120.41%	109.25%	99.40%	100.00%	-
EPS	54.61	49.80	47.73	42.41	30.15	26.20	15.32	23.57%
YoY %	9.66%	4.34%	12.54%	40.66%	15.08%	71.02%	-	-
Horiz. %	356.46%	325.07%	311.55%	276.83%	196.80%	171.02%	100.00%	-
DPS	13.09	12.69	11.94	10.91	0.00	0.00	0.00	-
YoY %	3.15%	6.28%	9.44%	0.00%	0.00%	0.00%	-	-
Horiz. %	119.98%	116.32%	109.44%	100.00%	-	-	-	-
NAPS	3.7544	2.7194	3.1939	2.9633	2.5534	2.2406	1.7374	13.69%
YoY %	38.06%	-14.86%	7.78%	16.05%	13.96%	28.96%	-	-
Horiz. %	216.09%	156.52%	183.83%	170.56%	146.97%	128.96%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	7.42	6.36	5.79	5.93	4.26	2.96	4.34	-
P/RPS	2.34	2.37	2.26	2.56	1.89	1.40	1.69	5.56%
YoY %	-1.27%	4.87%	-11.72%	35.45%	35.00%	-17.16%	-	-
Horiz. %	138.46%	140.24%	133.73%	151.48%	111.83%	82.84%	100.00%	-
P/EPS	12.35	11.58	10.98	12.71	11.99	9.31	19.31	-7.17%
YoY %	6.65%	5.46%	-13.61%	6.01%	28.79%	-51.79%	-	-
Horiz. %	63.96%	59.97%	56.86%	65.82%	62.09%	48.21%	100.00%	-
EY	8.10	8.64	9.11	7.87	8.34	10.74	5.18	7.72%
YoY %	-6.25%	-5.16%	15.76%	-5.64%	-22.35%	107.34%	-	-
Horiz. %	156.37%	166.80%	175.87%	151.93%	161.00%	207.34%	100.00%	-
DY	1.94	2.20	2.28	2.02	0.00	0.00	0.00	-
YoY %	-11.82%	-3.51%	12.87%	0.00%	0.00%	0.00%	-	-
Horiz. %	96.04%	108.91%	112.87%	100.00%	-	-	-	-
P/NAPS	1.80	2.12	1.64	1.82	1.42	1.09	1.70	0.95%
YoY %	-15.09%	29.27%	-9.89%	28.17%	30.28%	-35.88%	-	-
Horiz. %	105.88%	124.71%	96.47%	107.06%	83.53%	64.12%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	14/11/13	08/11/12	16/11/11	12/11/10	06/11/09	11/11/08	14/11/07	-
Price	7.35	6.38	5.65	6.19	4.75	2.25	4.14	-
P/RPS	2.32	2.38	2.21	2.67	2.11	1.07	1.61	6.27%
YoY %	-2.52%	7.69%	-17.23%	26.54%	97.20%	-33.54%	-	-
Horiz. %	144.10%	147.83%	137.27%	165.84%	131.06%	66.46%	100.00%	-
P/EPS	12.23	11.61	10.71	13.27	13.37	7.08	18.42	-6.59%
YoY %	5.34%	8.40%	-19.29%	-0.75%	88.84%	-61.56%	-	-
Horiz. %	66.40%	63.03%	58.14%	72.04%	72.58%	38.44%	100.00%	-
EY	8.17	8.61	9.34	7.54	7.48	14.13	5.43	7.03%
YoY %	-5.11%	-7.82%	23.87%	0.80%	-47.06%	160.22%	-	-
Horiz. %	150.46%	158.56%	172.01%	138.86%	137.75%	260.22%	100.00%	-
DY	1.96	2.19	2.34	1.94	0.00	0.00	0.00	-
YoY %	-10.50%	-6.41%	20.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.03%	112.89%	120.62%	100.00%	-	-	-	-
P/NAPS	1.78	2.13	1.60	1.90	1.58	0.83	1.62	1.58%
YoY %	-16.43%	33.12%	-15.79%	20.25%	90.36%	-48.77%	-	-
Horiz. %	109.88%	131.48%	98.77%	117.28%	97.53%	51.23%	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