[AMBANK] YoY Cumulative Quarter Result on 31-Mar-2008 [#4]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	7,110,740	6,828,945	6,310,657	5,992,682	5,497,289	4,817,268	4,485,304	7.97%
YoY %	4.13%	8.21%	5.31%	9.01%	14.12%	7.40%	-	-
Horiz. %	158.53%	152.25%	140.70%	133.61%	122.56%	107.40%	100.00%	-
PBT	1,865,124	1,376,659	1,217,636	1,194,437	-84,612	757,842	492,567	24.83%
YoY %	35.48%	13.06%	1.94%	1,511.66%	-111.16%	53.86%	-	-
Horiz. %	378.65%	279.49%	247.20%	242.49%	-17.18%	153.86%	100.00%	-
Tax	-473,974	-334,051	-339,382	-383,618	-44,285	-244,433	-288,580	8.61%
YoY %	-41.89%	1.57%	11.53%	-766.25%	81.88%	15.30%	-	-
Horiz. %	164.24%	115.76%	117.60%	132.93%	15.35%	84.70%	100.00%	-
NP	1,391,150	1,042,608	878,254	810,819	-128,897	513,409	203,987	37.68%
YoY %	33.43%	18.71%	8.32%	729.04%	-125.11%	151.69%	-	-
Horiz. %	681.98%	511.11%	430.54%	397.49%	-63.19%	251.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,342,812	1,008,618	860,824	668,542	-282,456	399,874	203,987	36.87%
YoY %	33.13%	17.17%	28.76%	336.69%	-170.64%	96.03%	-	-
Horiz. %	658.28%	494.45%	422.00%	327.74%	-138.47%	196.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	24.27%	27.87%	32.12%	-	32.25%	58.59%	-
YoY %	4.70%	-12.92%	-13.23%	0.00%	-	-44.96%	-	-
Horiz. %	43.37%	41.42%	47.57%	54.82%	-	55.04%	100.00%	-
Total Cost	5,719,590	5,786,337	5,432,403	5,181,863	5,626,186	4,303,859	4,281,317	4.94%
YoY %	-1.15%	6.52%	4.83%	-7.90%	30.72%	0.53%	-	-
Horiz. %	133.59%	135.15%	126.89%	121.03%	131.41%	100.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,273,863	9,298,697	7,734,071	6,226,152	4,791,818	5,154,557	4,257,338	15.80%
YoY %	10.49%	20.23%	24.22%	29.93%	-7.04%	21.07%	-	-
Horiz. %	241.32%	218.42%	181.66%	146.25%	112.55%	121.07%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	540,729	305,113	217,861	142,041	106,484	106,499	75,351	38.86%
YoY %	77.22%	40.05%	53.38%	33.39%	-0.01%	41.34%	-	-
Horiz. %	717.61%	404.92%	289.13%	188.51%	141.32%	141.34%	100.00%	-
Div Payout %	40.27%	30.25%	25.31%	21.25%	0.00%	26.63%	36.94%	-
YoY %	33.12%	19.52%	19.11%	0.00%	0.00%	-27.91%	-	-
Horiz. %	109.01%	81.89%	68.52%	57.53%	0.00%	72.09%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	10,273,863	9,298,697	7,734,071	6,226,152	4,791,818	5,154,557	4,257,338	15.80%
YoY %	10.49%	20.23%	24.22%	29.93%	-7.04%	21.07%	-	-
Horiz. %	241.32%	218.42%	181.66%	146.25%	112.55%	121.07%	100.00%	-
NOSH	3,004,053	2,905,842	2,723,264	2,367,358	2,129,697	2,129,982	1,883,777	8.08%
YoY %	3.38%	6.70%	15.03%	11.16%	-0.01%	13.07%	-	-
Horiz. %	159.47%	154.26%	144.56%	125.67%	113.05%	113.07%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	19.56%	15.27%	13.92%	13.53%	-2.34%	10.66%	4.55%	-
YoY %	28.09%	9.70%	2.88%	678.21%	-121.95%	134.29%	-	-
Horiz. %	429.89%	335.60%	305.93%	297.36%	-51.43%	234.29%	100.00%	-
ROE	13.07%	10.85%	11.13%	10.74%	-5.89%	7.76%	4.79%	-
YoY %	20.46%	-2.52%	3.63%	282.34%	-175.90%	62.00%	-	-
Horiz. %	272.86%	226.51%	232.36%	224.22%	-122.96%	162.00%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	236.70	235.01	231.73	253.14	258.13	226.16	238.10	-0.09%
YoY %	0.72%	1.42%	-8.46%	-1.93%	14.14%	-5.01%	-	-
Horiz. %	99.41%	98.70%	97.32%	106.32%	108.41%	94.99%	100.00%	-
EPS	44.70	34.71	31.61	28.24	-13.26	18.77	10.83	26.63%
YoY %	28.78%	9.81%	11.93%	312.97%	-170.64%	73.31%	-	-
Horiz. %	412.74%	320.50%	291.87%	260.76%	-122.44%	173.31%	100.00%	-
DPS	18.00	10.50	8.00	6.00	5.00	5.00	4.00	28.47%
YoY %	71.43%	31.25%	33.33%	20.00%	0.00%	25.00%	-	-
Horiz. %	450.00%	262.50%	200.00%	150.00%	125.00%	125.00%	100.00%	-
NAPS	3.42	3.20	2.84	2.63	2.25	2.42	2.26	7.14%
YoY %	6.87%	12.68%	7.98%	16.89%	-7.02%	7.08%	-	-
Horiz. %	151.33%	141.59%	125.66%	116.37%	99.56%	107.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,642,685
RPS	214.55	206.05	190.41	180.82	165.87	145.35	135.34	7.97%
YoY %	4.13%	8.21%	5.30%	9.01%	14.12%	7.40%	-	-
Horiz. %	158.53%	152.25%	140.69%	133.60%	122.56%	107.40%	100.00%	-
EPS	40.52	30.43	25.97	20.17	-8.52	12.07	6.15	36.89%
YoY %	33.16%	17.17%	28.76%	336.74%	-170.59%	96.26%	-	-
Horiz. %	658.86%	494.80%	422.28%	327.97%	-138.54%	196.26%	100.00%	-
DPS	16.32	9.21	6.57	4.29	3.21	3.21	2.27	38.90%
YoY %	77.20%	40.18%	53.15%	33.64%	0.00%	41.41%	-	-
Horiz. %	718.94%	405.73%	289.43%	188.99%	141.41%	141.41%	100.00%	-
NAPS	3.10	2.8057	2.3336	1.8786	1.4459	1.5553	1.2846	15.80%
YoY %	10.49%	20.23%	24.22%	29.93%	-7.03%	21.07%	-	-
Horiz. %	241.32%	218.41%	181.66%	146.24%	112.56%	121.07%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	6.49	5.00	2.61	3.44	3.76	2.83	2.81	-
P/RPS	2.74	2.13	1.13	1.36	1.46	1.25	1.18	15.06%
YoY %	28.64%	88.50%	-16.91%	-6.85%	16.80%	5.93%	-	-
Horiz. %	232.20%	180.51%	95.76%	115.25%	123.73%	105.93%	100.00%	-
P/EPS	14.52	14.41	8.26	12.18	-28.35	15.07	25.95	-9.21%
YoY %	0.76%	74.46%	-32.18%	142.96%	-288.12%	-41.93%	-	-
Horiz. %	55.95%	55.53%	31.83%	46.94%	-109.25%	58.07%	100.00%	-
EY	6.89	6.94	12.11	8.21	-3.53	6.63	3.85	10.18%
YoY %	-0.72%	-42.69%	47.50%	332.58%	-153.24%	72.21%	-	-
Horiz. %	178.96%	180.26%	314.55%	213.25%	-91.69%	172.21%	100.00%	-
DY	2.77	2.10	3.07	1.74	1.33	1.77	1.42	11.77%
YoY %	31.90%	-31.60%	76.44%	30.83%	-24.86%	24.65%	-	-
Horiz. %	195.07%	147.89%	216.20%	122.54%	93.66%	124.65%	100.00%	-
P/NAPS	1.90	1.56	0.92	1.31	1.67	1.17	1.24	7.36%
YoY %	21.79%	69.57%	-29.77%	-21.56%	42.74%	-5.65%	-	-
Horiz. %	153.23%	125.81%	74.19%	105.65%	134.68%	94.35%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	18/05/11	14/05/10	15/05/09	13/05/08	18/05/07	31/05/06	16/05/05	-
Price	6.44	4.99	3.18	3.84	3.98	2.52	2.54	-
P/RPS	2.72	2.12	1.37	1.52	1.54	1.11	1.07	16.81%
YoY %	28.30%	54.74%	-9.87%	-1.30%	38.74%	3.74%	-	-
Horiz. %	254.21%	198.13%	128.04%	142.06%	143.93%	103.74%	100.00%	-
P/EPS	14.41	14.38	10.06	13.60	-30.01	13.42	23.46	-7.79%
YoY %	0.21%	42.94%	-26.03%	145.32%	-323.62%	-42.80%	-	-
Horiz. %	61.42%	61.30%	42.88%	57.97%	-127.92%	57.20%	100.00%	-
EY	6.94	6.96	9.94	7.35	-3.33	7.45	4.26	8.46%
YoY %	-0.29%	-29.98%	35.24%	320.72%	-144.70%	74.88%	-	-
Horiz. %	162.91%	163.38%	233.33%	172.54%	-78.17%	174.88%	100.00%	-
DY	2.80	2.10	2.52	1.56	1.26	1.98	1.57	10.11%
YoY %	33.33%	-16.67%	61.54%	23.81%	-36.36%	26.11%	-	-
Horiz. %	178.34%	133.76%	160.51%	99.36%	80.25%	126.11%	100.00%	-
P/NAPS	1.88	1.56	1.12	1.46	1.77	1.04	1.12	9.01%
YoY %	20.51%	39.29%	-23.29%	-17.51%	70.19%	-7.14%	-	-
Horiz. %	167.86%	139.29%	100.00%	130.36%	158.04%	92.86%	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