[AMBANK] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Annualized Quarter Result
Revenue	5,992,682	5,497,289	4,817,268	4,485,304	4,421,794	4,203,374	3,411,969	9.83%
YoY %	9.01%	14.12%	7.40%	1.44%	5.20%	23.19%	-	-
Horiz. %	175.64%	161.12%	141.19%	131.46%	129.60%	123.19%	100.00%	-
PBT	1,194,437	-84,612	757,842	492,567	342,642	402,055	431,849	18.45%
YoY %	1,511.66%	-111.16%	53.86%	43.76%	-14.78%	-6.90%	-	-
Horiz. %	276.59%	-19.59%	175.49%	114.06%	79.34%	93.10%	100.00%	-
Tax	-383,618	-44,285	-244,433	-288,580	-127,696	-138,899	-231,225	8.79%
YoY %	-766.25%	81.88%	15.30%	-125.99%	8.07%	39.93%	-	-
Horiz. %	165.91%	19.15%	105.71%	124.80%	55.23%	60.07%	100.00%	-
NP	810,819	-128,897	513,409	203,987	214,946	263,156	200,624	26.18%
YoY %	729.04%	-125.11%	151.69%	-5.10%	-18.32%	31.17%	-	-
Horiz. %	404.15%	-64.25%	255.91%	101.68%	107.14%	131.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	668,542	-282,456	399,874	203,987	214,946	263,156	200,624	22.19%
YoY %	336.69%	-170.64%	96.03%	-5.10%	-18.32%	31.17%	-	-
Horiz. %	333.23%	-140.79%	199.32%	101.68%	107.14%	131.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.12%	-	32.25%	58.59%	37.27%	34.55%	53.54%	-
YoY %	0.00%	-	-44.96%	57.20%	7.87%	-35.47%	-	-
Horiz. %	59.99%	-	60.24%	109.43%	69.61%	64.53%	100.00%	-
Total Cost	5,181,863	5,626,186	4,303,859	4,281,317	4,206,848	3,940,218	3,211,345	8.29%
YoY %	-7.90%	30.72%	0.53%	1.77%	6.77%	22.70%	-	-
Horiz. %	161.36%	175.20%	134.02%	133.32%	131.00%	122.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,226,152	4,791,818	5,154,557	4,257,338	3,227,974	2,118,149	2,177,945	19.11%
YoY %	29.93%	-7.04%	21.07%	31.89%	52.40%	-2.75%	-	-
Horiz. %	285.87%	220.02%	236.67%	195.48%	148.21%	97.25%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	142,041	106,484	106,499	75,351	63,920	36,139	32,533	27.81%
YoY %	33.39%	-0.01%	41.34%	17.88%	76.87%	11.08%	-	-
Horiz. %	436.61%	327.31%	327.36%	231.61%	196.48%	111.08%	100.00%	-
Div Payout %	21.25%	0.00%	26.63%	36.94%	29.74%	13.73%	16.22%	-
YoY %	0.00%	0.00%	-27.91%	24.21%	116.61%	-15.35%	-	-
Horiz. %	131.01%	0.00%	164.18%	227.74%	183.35%	84.65%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	6,226,152	4,791,818	5,154,557	4,257,338	3,227,974	2,118,149	2,177,945	19.11%
YoY %	29.93%	-7.04%	21.07%	31.89%	52.40%	-2.75%	-	-
Horiz. %	285.87%	220.02%	236.67%	195.48%	148.21%	97.25%	100.00%	-
NOSH	2,367,358	2,129,697	2,129,982	1,883,777	1,598,007	1,003,862	903,711	17.39%
YoY %	11.16%	-0.01%	13.07%	17.88%	59.19%	11.08%	-	-
Horiz. %	261.96%	235.66%	235.69%	208.45%	176.83%	111.08%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	13.53%	-2.34%	10.66%	4.55%	4.86%	6.26%	5.88%	-
YoY %	678.21%	-121.95%	134.29%	-6.38%	-22.36%	6.46%	-	-
Horiz. %	230.10%	-39.80%	181.29%	77.38%	82.65%	106.46%	100.00%	-
ROE	10.74%	-5.89%	7.76%	4.79%	6.66%	12.42%	9.21%	-
YoY %	282.34%	-175.90%	62.00%	-28.08%	-46.38%	34.85%	-	-
Horiz. %	116.61%	-63.95%	84.26%	52.01%	72.31%	134.85%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	253.14	258.13	226.16	238.10	276.71	418.72	377.55	-6.43%
YoY %	-1.93%	14.14%	-5.01%	-13.95%	-33.92%	10.90%	-	-
Horiz. %	67.05%	68.37%	59.90%	63.06%	73.29%	110.90%	100.00%	-
EPS	28.24	-13.26	18.77	10.83	13.45	17.48	22.20	4.08%
YoY %	312.97%	-170.64%	73.31%	-19.48%	-23.05%	-21.26%	-	-
Horiz. %	127.21%	-59.73%	84.55%	48.78%	60.59%	78.74%	100.00%	-
DPS	6.00	5.00	5.00	4.00	4.00	3.60	3.60	8.87%
YoY %	20.00%	0.00%	25.00%	0.00%	11.11%	0.00%	-	-
Horiz. %	166.67%	138.89%	138.89%	111.11%	111.11%	100.00%	100.00%	-
NAPS	2.63	2.25	2.42	2.26	2.02	2.11	2.41	1.46%
YoY %	16.89%	-7.02%	7.08%	11.88%	-4.27%	-12.45%	-	-
Horiz. %	109.13%	93.36%	100.41%	93.78%	83.82%	87.55%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,958,055
RPS	180.82	165.87	145.35	135.34	133.42	126.83	102.95	9.83%
YoY %	9.01%	14.12%	7.40%	1.44%	5.20%	23.20%	-	-
Horiz. %	175.64%	161.12%	141.19%	131.46%	129.60%	123.20%	100.00%	-
EPS	20.17	-8.52	12.07	6.15	6.49	7.94	6.05	22.20%
YoY %	336.74%	-170.59%	96.26%	-5.24%	-18.26%	31.24%	-	-
Horiz. %	333.39%	-140.83%	199.50%	101.65%	107.27%	131.24%	100.00%	-
DPS	4.29	3.21	3.21	2.27	1.93	1.09	0.98	27.87%
YoY %	33.64%	0.00%	41.41%	17.62%	77.06%	11.22%	-	-
Horiz. %	437.76%	327.55%	327.55%	231.63%	196.94%	111.22%	100.00%	-
NAPS	1.8786	1.4459	1.5553	1.2846	0.974	0.6391	0.6572	19.11%
YoY %	29.93%	-7.03%	21.07%	31.89%	52.40%	-2.75%	-	-
Horiz. %	285.85%	220.01%	236.66%	195.47%	148.20%	97.25%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	3.44	3.76	2.83	2.81	4.04	3.24	5.25	-
P/RPS	1.36	1.46	1.25	1.18	1.46	0.77	1.39	-0.36%
YoY %	-6.85%	16.80%	5.93%	-19.18%	89.61%	-44.60%	-	-
Horiz. %	97.84%	105.04%	89.93%	84.89%	105.04%	55.40%	100.00%	-
P/EPS	12.18	-28.35	15.07	25.95	30.04	12.36	23.65	-10.46%
YoY %	142.96%	-288.12%	-41.93%	-13.62%	143.04%	-47.74%	-	-
Horiz. %	51.50%	-119.87%	63.72%	109.73%	127.02%	52.26%	100.00%	-
EY	8.21	-3.53	6.63	3.85	3.33	8.09	4.23	11.67%
YoY %	332.58%	-153.24%	72.21%	15.62%	-58.84%	91.25%	-	-
Horiz. %	194.09%	-83.45%	156.74%	91.02%	78.72%	191.25%	100.00%	-
DY	1.74	1.33	1.77	1.42	0.99	1.11	0.69	16.65%
YoY %	30.83%	-24.86%	24.65%	43.43%	-10.81%	60.87%	-	-
Horiz. %	252.17%	192.75%	256.52%	205.80%	143.48%	160.87%	100.00%	-
P/NAPS	1.31	1.67	1.17	1.24	2.00	1.54	2.18	-8.13%
YoY %	-21.56%	42.74%	-5.65%	-38.00%	29.87%	-29.36%	-	-
Horiz. %	60.09%	76.61%	53.67%	56.88%	91.74%	70.64%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	13/05/08	18/05/07	31/05/06	16/05/05	31/05/04	30/05/03	20/05/02	-
Price	3.84	3.98	2.52	2.54	3.46	3.42	5.85	-
P/RPS	1.52	1.54	1.11	1.07	1.25	0.82	1.55	-0.32%
YoY %	-1.30%	38.74%	3.74%	-14.40%	52.44%	-47.10%	-	-
Horiz. %	98.06%	99.35%	71.61%	69.03%	80.65%	52.90%	100.00%	-
P/EPS	13.60	-30.01	13.42	23.46	25.72	13.05	26.35	-10.42%
YoY %	145.32%	-323.62%	-42.80%	-8.79%	97.09%	-50.47%	-	-
Horiz. %	51.61%	-113.89%	50.93%	89.03%	97.61%	49.53%	100.00%	-
EY	7.35	-3.33	7.45	4.26	3.89	7.67	3.79	11.65%
YoY %	320.72%	-144.70%	74.88%	9.51%	-49.28%	102.37%	-	-
Horiz. %	193.93%	-87.86%	196.57%	112.40%	102.64%	202.37%	100.00%	-
DY	1.56	1.26	1.98	1.57	1.16	1.05	0.62	16.60%
YoY %	23.81%	-36.36%	26.11%	35.34%	10.48%	69.35%	-	-
Horiz. %	251.61%	203.23%	319.35%	253.23%	187.10%	169.35%	100.00%	-
P/NAPS	1.46	1.77	1.04	1.12	1.71	1.62	2.43	-8.13%
YoY %	-17.51%	70.19%	-7.14%	-34.50%	5.56%	-33.33%	-	-
Horiz. %	60.08%	72.84%	42.80%	46.09%	70.37%	66.67%	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