[AMBANK] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -1.89%
YoY- 33.13%
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 9,606,005 8,705,892 7,139,086 7,110,740 6,828,945 6,310,657 5,992,682 8.17%
PBT 2,448,238 2,138,987 2,033,614 1,865,124 1,376,659 1,217,636 1,194,437 12.70%
Tax -577,183 -475,499 -500,743 -473,974 -334,051 -339,382 -383,618 7.04%
NP 1,871,055 1,663,488 1,532,871 1,391,150 1,042,608 878,254 810,819 14.94%
-
NP to SH 1,782,380 1,620,724 1,484,416 1,342,812 1,008,618 860,824 668,542 17.74%
-
Tax Rate 23.58% 22.23% 24.62% 25.41% 24.27% 27.87% 32.12% -
Total Cost 7,734,950 7,042,404 5,606,215 5,719,590 5,786,337 5,432,403 5,181,863 6.90%
-
Net Worth 13,107,061 11,996,669 11,032,852 10,273,863 9,298,697 7,734,071 6,226,152 13.20%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 724,495 659,816 600,976 540,729 305,113 217,861 142,041 31.18%
Div Payout % 40.65% 40.71% 40.49% 40.27% 30.25% 25.31% 21.25% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 13,107,061 11,996,669 11,032,852 10,273,863 9,298,697 7,734,071 6,226,152 13.20%
NOSH 3,006,206 2,999,167 2,989,932 3,004,053 2,905,842 2,723,264 2,367,358 4.06%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 19.48% 19.11% 21.47% 19.56% 15.27% 13.92% 13.53% -
ROE 13.60% 13.51% 13.45% 13.07% 10.85% 11.13% 10.74% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 319.54 290.28 238.77 236.70 235.01 231.73 253.14 3.95%
EPS 59.29 54.04 49.64 44.70 34.71 31.61 28.24 13.15%
DPS 24.10 22.00 20.10 18.00 10.50 8.00 6.00 26.06%
NAPS 4.36 4.00 3.69 3.42 3.20 2.84 2.63 8.78%
Adjusted Per Share Value based on latest NOSH - 3,001,385
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 289.85 262.69 215.41 214.55 206.05 190.41 180.82 8.17%
EPS 53.78 48.90 44.79 40.52 30.43 25.97 20.17 17.74%
DPS 21.86 19.91 18.13 16.32 9.21 6.57 4.29 31.16%
NAPS 3.9548 3.6198 3.329 3.10 2.8057 2.3336 1.8786 13.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 7.18 6.55 6.31 6.49 5.00 2.61 3.44 -
P/RPS 2.25 2.26 2.64 2.74 2.13 1.13 1.36 8.74%
P/EPS 12.11 12.12 12.71 14.52 14.41 8.26 12.18 -0.09%
EY 8.26 8.25 7.87 6.89 6.94 12.11 8.21 0.10%
DY 3.36 3.36 3.19 2.77 2.10 3.07 1.74 11.58%
P/NAPS 1.65 1.64 1.71 1.90 1.56 0.92 1.31 3.91%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 16/05/13 17/05/12 18/05/11 14/05/10 15/05/09 13/05/08 -
Price 7.28 7.15 6.23 6.44 4.99 3.18 3.84 -
P/RPS 2.28 2.46 2.61 2.72 2.12 1.37 1.52 6.98%
P/EPS 12.28 13.23 12.55 14.41 14.38 10.06 13.60 -1.68%
EY 8.14 7.56 7.97 6.94 6.96 9.94 7.35 1.71%
DY 3.31 3.08 3.23 2.80 2.10 2.52 1.56 13.35%
P/NAPS 1.67 1.79 1.69 1.88 1.56 1.12 1.46 2.26%

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