[AMBANK] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	8,705,220	9,479,434	8,970,514	8,411,542	8,325,358	8,394,488	9,587,416	-1.59%
YoY %	-8.17%	5.67%	6.65%	1.04%	-0.82%	-12.44%	-	-
Horiz. %	90.80%	98.87%	93.57%	87.74%	86.84%	87.56%	100.00%	-
PBT	1,604,808	2,004,100	1,968,996	1,762,570	1,903,072	1,966,746	2,694,064	-8.26%
YoY %	-19.92%	1.78%	11.71%	-7.38%	-3.24%	-27.00%	-	-
Horiz. %	59.57%	74.39%	73.09%	65.42%	70.64%	73.00%	100.00%	-
Tax	-255,902	-434,726	-445,572	-319,264	-433,780	-413,604	-596,888	-13.15%
YoY %	41.13%	2.43%	-39.56%	26.40%	-4.88%	30.71%	-	-
Horiz. %	42.87%	72.83%	74.65%	53.49%	72.67%	69.29%	100.00%	-
NP	1,348,906	1,569,374	1,523,424	1,443,306	1,469,292	1,553,142	2,097,176	-7.08%
YoY %	-14.05%	3.02%	5.55%	-1.77%	-5.40%	-25.94%	-	-
Horiz. %	64.32%	74.83%	72.64%	68.82%	70.06%	74.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,204,966	1,422,054	1,391,494	1,319,478	1,351,252	1,444,058	1,965,518	-7.82%
YoY %	-15.27%	2.20%	5.46%	-2.35%	-6.43%	-26.53%	-	-
Horiz. %	61.31%	72.35%	70.80%	67.13%	68.75%	73.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.95%	21.69%	22.63%	18.11%	22.79%	21.03%	22.16%	-
YoY %	-26.46%	-4.15%	24.96%	-20.54%	8.37%	-5.10%	-	-
Horiz. %	71.98%	97.88%	102.12%	81.72%	102.84%	94.90%	100.00%	-
Total Cost	7,356,314	7,910,060	7,447,090	6,968,236	6,856,066	6,841,346	7,490,240	-0.29%
YoY %	-7.00%	6.22%	6.87%	1.64%	0.22%	-8.66%	-	-
Horiz. %	98.21%	105.60%	99.42%	93.03%	91.53%	91.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,321,086	18,115,582	16,938,317	16,237,878	15,515,043	14,723,021	13,807,359	5.75%
YoY %	6.65%	6.95%	4.31%	4.66%	5.38%	6.63%	-	-
Horiz. %	139.93%	131.20%	122.68%	117.60%	112.37%	106.63%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	361,107	300,858	300,701	300,679	300,469	721,953	-
YoY %	-	20.03%	0.05%	0.01%	0.07%	-58.38%	-	-
Horiz. %	-	50.02%	41.67%	41.65%	41.65%	41.62%	100.00%	-
Div Payout %	-	25.39%	21.62%	22.79%	22.25%	20.81%	36.73%	-
YoY %	-	17.44%	-5.13%	2.43%	6.92%	-43.34%	-	-
Horiz. %	-	69.13%	58.86%	62.05%	60.58%	56.66%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	19,321,086	18,115,582	16,938,317	16,237,878	15,515,043	14,723,021	13,807,359	5.75%
YoY %	6.65%	6.95%	4.31%	4.66%	5.38%	6.63%	-	-
Horiz. %	139.93%	131.20%	122.68%	117.60%	112.37%	106.63%	100.00%	-
NOSH	3,014,000	3,014,000	3,014,000	3,007,014	3,006,791	3,004,698	3,008,139	0.03%
YoY %	0.00%	0.00%	0.23%	0.01%	0.07%	-0.11%	-	-
Horiz. %	100.19%	100.19%	100.19%	99.96%	99.96%	99.89%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	15.50%	16.56%	16.98%	17.16%	17.65%	18.50%	21.87%	-
YoY %	-6.40%	-2.47%	-1.05%	-2.78%	-4.59%	-15.41%	-	-
Horiz. %	70.87%	75.72%	77.64%	78.46%	80.70%	84.59%	100.00%	-
ROE	6.24%	7.85%	8.22%	8.13%	8.71%	9.81%	14.24%	-
YoY %	-20.51%	-4.50%	1.11%	-6.66%	-11.21%	-31.11%	-	-
Horiz. %	43.82%	55.13%	57.72%	57.09%	61.17%	68.89%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	289.26	315.01	298.16	279.73	276.89	279.38	318.72	-1.60%
YoY %	-8.17%	5.65%	6.59%	1.03%	-0.89%	-12.34%	-	-
Horiz. %	90.76%	98.84%	93.55%	87.77%	86.88%	87.66%	100.00%	-
EPS	40.04	47.26	46.26	43.88	44.94	48.06	65.34	-7.83%
YoY %	-15.28%	2.16%	5.42%	-2.36%	-6.49%	-26.45%	-	-
Horiz. %	61.28%	72.33%	70.80%	67.16%	68.78%	73.55%	100.00%	-
DPS	0.00	12.00	10.00	10.00	10.00	10.00	24.00	-
YoY %	0.00%	20.00%	0.00%	0.00%	0.00%	-58.33%	-	-
Horiz. %	0.00%	50.00%	41.67%	41.67%	41.67%	41.67%	100.00%	-
NAPS	6.42	6.02	5.63	5.40	5.16	4.90	4.59	5.74%
YoY %	6.64%	6.93%	4.26%	4.65%	5.31%	6.75%	-	-
Horiz. %	139.87%	131.15%	122.66%	117.65%	112.42%	106.75%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,007,858
RPS	262.67	286.03	270.67	253.80	251.20	253.29	289.28	-1.59%
YoY %	-8.17%	5.67%	6.65%	1.04%	-0.83%	-12.44%	-	-
Horiz. %	90.80%	98.88%	93.57%	87.74%	86.84%	87.56%	100.00%	-
EPS	36.36	42.91	41.99	39.81	40.77	43.57	59.31	-7.82%
YoY %	-15.26%	2.19%	5.48%	-2.35%	-6.43%	-26.54%	-	-
Horiz. %	61.31%	72.35%	70.80%	67.12%	68.74%	73.46%	100.00%	-
DPS	0.00	10.90	9.08	9.07	9.07	9.07	21.78	-
YoY %	0.00%	20.04%	0.11%	0.00%	0.00%	-58.36%	-	-
Horiz. %	0.00%	50.05%	41.69%	41.64%	41.64%	41.64%	100.00%	-
NAPS	5.8298	5.4661	5.1109	4.8995	4.6814	4.4424	4.1661	5.75%
YoY %	6.65%	6.95%	4.31%	4.66%	5.38%	6.63%	-	-
Horiz. %	139.93%	131.20%	122.68%	117.60%	112.37%	106.63%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	3.00	4.14	4.13	4.36	4.09	4.56	6.87	-
P/RPS	1.04	1.31	1.39	1.56	1.48	1.63	2.16	-11.45%
YoY %	-20.61%	-5.76%	-10.90%	5.41%	-9.20%	-24.54%	-	-
Horiz. %	48.15%	60.65%	64.35%	72.22%	68.52%	75.46%	100.00%	-
P/EPS	7.49	8.76	8.93	9.94	9.10	9.49	10.51	-5.48%
YoY %	-14.50%	-1.90%	-10.16%	9.23%	-4.11%	-9.71%	-	-
Horiz. %	71.27%	83.35%	84.97%	94.58%	86.58%	90.29%	100.00%	-
EY	13.35	11.41	11.20	10.06	10.99	10.54	9.51	5.81%
YoY %	17.00%	1.88%	11.33%	-8.46%	4.27%	10.83%	-	-
Horiz. %	140.38%	119.98%	117.77%	105.78%	115.56%	110.83%	100.00%	-
DY	0.00	2.90	2.42	2.29	2.44	2.19	3.49	-
YoY %	0.00%	19.83%	5.68%	-6.15%	11.42%	-37.25%	-	-
Horiz. %	0.00%	83.09%	69.34%	65.62%	69.91%	62.75%	100.00%	-
P/NAPS	0.47	0.69	0.73	0.81	0.79	0.93	1.50	-17.57%
YoY %	-31.88%	-5.48%	-9.88%	2.53%	-15.05%	-38.00%	-	-
Horiz. %	31.33%	46.00%	48.67%	54.00%	52.67%	62.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/20	29/11/19	22/11/18	28/11/17	21/11/16	19/11/15	19/11/14	-
Price	3.34	3.99	4.21	4.18	4.10	4.66	6.52	-
P/RPS	1.15	1.27	1.41	1.49	1.48	1.67	2.05	-9.17%
YoY %	-9.45%	-9.93%	-5.37%	0.68%	-11.38%	-18.54%	-	-
Horiz. %	56.10%	61.95%	68.78%	72.68%	72.20%	81.46%	100.00%	-
P/EPS	8.34	8.44	9.10	9.53	9.12	9.70	9.98	-2.94%
YoY %	-1.18%	-7.25%	-4.51%	4.50%	-5.98%	-2.81%	-	-
Horiz. %	83.57%	84.57%	91.18%	95.49%	91.38%	97.19%	100.00%	-
EY	11.99	11.84	10.99	10.50	10.96	10.31	10.02	3.03%
YoY %	1.27%	7.73%	4.67%	-4.20%	6.30%	2.89%	-	-
Horiz. %	119.66%	118.16%	109.68%	104.79%	109.38%	102.89%	100.00%	-
DY	0.00	3.01	2.38	2.39	2.44	2.15	3.68	-
YoY %	0.00%	26.47%	-0.42%	-2.05%	13.49%	-41.58%	-	-
Horiz. %	0.00%	81.79%	64.67%	64.95%	66.30%	58.42%	100.00%	-
P/NAPS	0.52	0.66	0.75	0.77	0.79	0.95	1.42	-15.40%
YoY %	-21.21%	-12.00%	-2.60%	-2.53%	-16.84%	-33.10%	-	-
Horiz. %	36.62%	46.48%	52.82%	54.23%	55.63%	66.90%	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