[AMBANK] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 26.4%
YoY- 28.76%
Quarter Report
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 7,139,086 7,110,740 6,828,945 6,310,657 5,992,682 5,497,289 4,817,268 6.76%
PBT 2,033,614 1,865,124 1,376,659 1,217,636 1,194,437 -84,612 757,842 17.86%
Tax -500,743 -473,974 -334,051 -339,382 -383,618 -44,285 -244,433 12.68%
NP 1,532,871 1,391,150 1,042,608 878,254 810,819 -128,897 513,409 19.97%
-
NP to SH 1,484,416 1,342,812 1,008,618 860,824 668,542 -282,456 399,874 24.40%
-
Tax Rate 24.62% 25.41% 24.27% 27.87% 32.12% - 32.25% -
Total Cost 5,606,215 5,719,590 5,786,337 5,432,403 5,181,863 5,626,186 4,303,859 4.50%
-
Net Worth 11,032,852 10,273,863 9,298,697 7,734,071 6,226,152 4,791,818 5,154,557 13.50%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 600,976 540,729 305,113 217,861 142,041 106,484 106,499 33.39%
Div Payout % 40.49% 40.27% 30.25% 25.31% 21.25% 0.00% 26.63% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 11,032,852 10,273,863 9,298,697 7,734,071 6,226,152 4,791,818 5,154,557 13.50%
NOSH 2,989,932 3,004,053 2,905,842 2,723,264 2,367,358 2,129,697 2,129,982 5.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.47% 19.56% 15.27% 13.92% 13.53% -2.34% 10.66% -
ROE 13.45% 13.07% 10.85% 11.13% 10.74% -5.89% 7.76% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 238.77 236.70 235.01 231.73 253.14 258.13 226.16 0.90%
EPS 49.64 44.70 34.71 31.61 28.24 -13.26 18.77 17.57%
DPS 20.10 18.00 10.50 8.00 6.00 5.00 5.00 26.07%
NAPS 3.69 3.42 3.20 2.84 2.63 2.25 2.42 7.27%
Adjusted Per Share Value based on latest NOSH - 2,724,515
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 215.41 214.55 206.05 190.41 180.82 165.87 145.35 6.76%
EPS 44.79 40.52 30.43 25.97 20.17 -8.52 12.07 24.40%
DPS 18.13 16.32 9.21 6.57 4.29 3.21 3.21 33.41%
NAPS 3.329 3.10 2.8057 2.3336 1.8786 1.4459 1.5553 13.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.31 6.49 5.00 2.61 3.44 3.76 2.83 -
P/RPS 2.64 2.74 2.13 1.13 1.36 1.46 1.25 13.25%
P/EPS 12.71 14.52 14.41 8.26 12.18 -28.35 15.07 -2.79%
EY 7.87 6.89 6.94 12.11 8.21 -3.53 6.63 2.89%
DY 3.19 2.77 2.10 3.07 1.74 1.33 1.77 10.30%
P/NAPS 1.71 1.90 1.56 0.92 1.31 1.67 1.17 6.52%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 18/05/11 14/05/10 15/05/09 13/05/08 18/05/07 31/05/06 -
Price 6.23 6.44 4.99 3.18 3.84 3.98 2.52 -
P/RPS 2.61 2.72 2.12 1.37 1.52 1.54 1.11 15.30%
P/EPS 12.55 14.41 14.38 10.06 13.60 -30.01 13.42 -1.10%
EY 7.97 6.94 6.96 9.94 7.35 -3.33 7.45 1.12%
DY 3.23 2.80 2.10 2.52 1.56 1.26 1.98 8.49%
P/NAPS 1.69 1.88 1.56 1.12 1.46 1.77 1.04 8.42%

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