[AMBANK] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Cumulative Result
Revenue	8,705,892	7,139,086	7,110,740	6,828,945	6,310,657	5,992,682	5,497,289	7.95%
YoY %	21.95%	0.40%	4.13%	8.21%	5.31%	9.01%	-	-
Horiz. %	158.37%	129.87%	129.35%	124.22%	114.80%	109.01%	100.00%	-
PBT	2,138,987	2,033,614	1,865,124	1,376,659	1,217,636	1,194,437	-84,612	-
YoY %	5.18%	9.03%	35.48%	13.06%	1.94%	1,511.66%	-	-
Horiz. %	-2,527.99%	-2,403.46%	-2,204.33%	-1,627.03%	-1,439.08%	-1,411.66%	100.00%	-
Tax	-475,499	-500,743	-473,974	-334,051	-339,382	-383,618	-44,285	48.47%
YoY %	5.04%	-5.65%	-41.89%	1.57%	11.53%	-766.25%	-	-
Horiz. %	1,073.72%	1,130.73%	1,070.28%	754.32%	766.36%	866.25%	100.00%	-
NP	1,663,488	1,532,871	1,391,150	1,042,608	878,254	810,819	-128,897	-
YoY %	8.52%	10.19%	33.43%	18.71%	8.32%	729.04%	-	-
Horiz. %	-1,290.56%	-1,189.22%	-1,079.27%	-808.87%	-681.36%	-629.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,620,724	1,484,416	1,342,812	1,008,618	860,824	668,542	-282,456	-
YoY %	9.18%	10.55%	33.13%	17.17%	28.76%	336.69%	-	-
Horiz. %	-573.80%	-525.54%	-475.41%	-357.09%	-304.76%	-236.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.23%	24.62%	25.41%	24.27%	27.87%	32.12%	-	-
YoY %	-9.71%	-3.11%	4.70%	-12.92%	-13.23%	0.00%	-	-
Horiz. %	69.21%	76.65%	79.11%	75.56%	86.77%	100.00%	-	-
Total Cost	7,042,404	5,606,215	5,719,590	5,786,337	5,432,403	5,181,863	5,626,186	3.80%
YoY %	25.62%	-1.98%	-1.15%	6.52%	4.83%	-7.90%	-	-
Horiz. %	125.17%	99.65%	101.66%	102.85%	96.56%	92.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,996,669	11,032,852	10,273,863	9,298,697	7,734,071	6,226,152	4,791,818	16.51%
YoY %	8.74%	7.39%	10.49%	20.23%	24.22%	29.93%	-	-
Horiz. %	250.36%	230.24%	214.40%	194.05%	161.40%	129.93%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	659,816	600,976	540,729	305,113	217,861	142,041	106,484	35.48%
YoY %	9.79%	11.14%	77.22%	40.05%	53.38%	33.39%	-	-
Horiz. %	619.64%	564.38%	507.80%	286.53%	204.60%	133.39%	100.00%	-
Div Payout %	40.71%	40.49%	40.27%	30.25%	25.31%	21.25%	0.00%	-
YoY %	0.54%	0.55%	33.12%	19.52%	19.11%	0.00%	-	-
Horiz. %	191.58%	190.54%	189.51%	142.35%	119.11%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	11,996,669	11,032,852	10,273,863	9,298,697	7,734,071	6,226,152	4,791,818	16.51%
YoY %	8.74%	7.39%	10.49%	20.23%	24.22%	29.93%	-	-
Horiz. %	250.36%	230.24%	214.40%	194.05%	161.40%	129.93%	100.00%	-
NOSH	2,999,167	2,989,932	3,004,053	2,905,842	2,723,264	2,367,358	2,129,697	5.86%
YoY %	0.31%	-0.47%	3.38%	6.70%	15.03%	11.16%	-	-
Horiz. %	140.83%	140.39%	141.06%	136.44%	127.87%	111.16%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	19.11%	21.47%	19.56%	15.27%	13.92%	13.53%	-2.34%	-
YoY %	-10.99%	9.76%	28.09%	9.70%	2.88%	678.21%	-	-
Horiz. %	-816.67%	-917.52%	-835.90%	-652.56%	-594.87%	-578.21%	100.00%	-
ROE	13.51%	13.45%	13.07%	10.85%	11.13%	10.74%	-5.89%	-
YoY %	0.45%	2.91%	20.46%	-2.52%	3.63%	282.34%	-	-
Horiz. %	-229.37%	-228.35%	-221.90%	-184.21%	-188.96%	-182.34%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	290.28	238.77	236.70	235.01	231.73	253.14	258.13	1.97%
YoY %	21.57%	0.87%	0.72%	1.42%	-8.46%	-1.93%	-	-
Horiz. %	112.45%	92.50%	91.70%	91.04%	89.77%	98.07%	100.00%	-
EPS	54.04	49.64	44.70	34.71	31.61	28.24	-13.26	-
YoY %	8.86%	11.05%	28.78%	9.81%	11.93%	312.97%	-	-
Horiz. %	-407.54%	-374.36%	-337.10%	-261.76%	-238.39%	-212.97%	100.00%	-
DPS	22.00	20.10	18.00	10.50	8.00	6.00	5.00	27.98%
YoY %	9.45%	11.67%	71.43%	31.25%	33.33%	20.00%	-	-
Horiz. %	440.00%	402.00%	360.00%	210.00%	160.00%	120.00%	100.00%	-
NAPS	4.00	3.69	3.42	3.20	2.84	2.63	2.25	10.05%
YoY %	8.40%	7.89%	6.87%	12.68%	7.98%	16.89%	-	-
Horiz. %	177.78%	164.00%	152.00%	142.22%	126.22%	116.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,010,572
RPS	262.69	215.41	214.55	206.05	190.41	180.82	165.87	7.95%
YoY %	21.95%	0.40%	4.13%	8.21%	5.30%	9.01%	-	-
Horiz. %	158.37%	129.87%	129.35%	124.22%	114.79%	109.01%	100.00%	-
EPS	48.90	44.79	40.52	30.43	25.97	20.17	-8.52	-
YoY %	9.18%	10.54%	33.16%	17.17%	28.76%	336.74%	-	-
Horiz. %	-573.94%	-525.70%	-475.59%	-357.16%	-304.81%	-236.74%	100.00%	-
DPS	19.91	18.13	16.32	9.21	6.57	4.29	3.21	35.51%
YoY %	9.82%	11.09%	77.20%	40.18%	53.15%	33.64%	-	-
Horiz. %	620.25%	564.80%	508.41%	286.92%	204.67%	133.64%	100.00%	-
NAPS	3.6198	3.329	3.10	2.8057	2.3336	1.8786	1.4459	16.51%
YoY %	8.74%	7.39%	10.49%	20.23%	24.22%	29.93%	-	-
Horiz. %	250.35%	230.24%	214.40%	194.05%	161.39%	129.93%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	6.55	6.31	6.49	5.00	2.61	3.44	3.76	-
P/RPS	2.26	2.64	2.74	2.13	1.13	1.36	1.46	7.54%
YoY %	-14.39%	-3.65%	28.64%	88.50%	-16.91%	-6.85%	-	-
Horiz. %	154.79%	180.82%	187.67%	145.89%	77.40%	93.15%	100.00%	-
P/EPS	12.12	12.71	14.52	14.41	8.26	12.18	-28.35	-
YoY %	-4.64%	-12.47%	0.76%	74.46%	-32.18%	142.96%	-	-
Horiz. %	-42.75%	-44.83%	-51.22%	-50.83%	-29.14%	-42.96%	100.00%	-
EY	8.25	7.87	6.89	6.94	12.11	8.21	-3.53	-
YoY %	4.83%	14.22%	-0.72%	-42.69%	47.50%	332.58%	-	-
Horiz. %	-233.71%	-222.95%	-195.18%	-196.60%	-343.06%	-232.58%	100.00%	-
DY	3.36	3.19	2.77	2.10	3.07	1.74	1.33	16.68%
YoY %	5.33%	15.16%	31.90%	-31.60%	76.44%	30.83%	-	-
Horiz. %	252.63%	239.85%	208.27%	157.89%	230.83%	130.83%	100.00%	-
P/NAPS	1.64	1.71	1.90	1.56	0.92	1.31	1.67	-0.30%
YoY %	-4.09%	-10.00%	21.79%	69.57%	-29.77%	-21.56%	-	-
Horiz. %	98.20%	102.40%	113.77%	93.41%	55.09%	78.44%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	16/05/13	17/05/12	18/05/11	14/05/10	15/05/09	13/05/08	18/05/07	-
Price	7.15	6.23	6.44	4.99	3.18	3.84	3.98	-
P/RPS	2.46	2.61	2.72	2.12	1.37	1.52	1.54	8.11%
YoY %	-5.75%	-4.04%	28.30%	54.74%	-9.87%	-1.30%	-	-
Horiz. %	159.74%	169.48%	176.62%	137.66%	88.96%	98.70%	100.00%	-
P/EPS	13.23	12.55	14.41	14.38	10.06	13.60	-30.01	-
YoY %	5.42%	-12.91%	0.21%	42.94%	-26.03%	145.32%	-	-
Horiz. %	-44.09%	-41.82%	-48.02%	-47.92%	-33.52%	-45.32%	100.00%	-
EY	7.56	7.97	6.94	6.96	9.94	7.35	-3.33	-
YoY %	-5.14%	14.84%	-0.29%	-29.98%	35.24%	320.72%	-	-
Horiz. %	-227.03%	-239.34%	-208.41%	-209.01%	-298.50%	-220.72%	100.00%	-
DY	3.08	3.23	2.80	2.10	2.52	1.56	1.26	16.04%
YoY %	-4.64%	15.36%	33.33%	-16.67%	61.54%	23.81%	-	-
Horiz. %	244.44%	256.35%	222.22%	166.67%	200.00%	123.81%	100.00%	-
P/NAPS	1.79	1.69	1.88	1.56	1.12	1.46	1.77	0.18%
YoY %	5.92%	-10.11%	20.51%	39.29%	-23.29%	-17.51%	-	-
Horiz. %	101.13%	95.48%	106.21%	88.14%	63.28%	82.49%	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