[AMBANK] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 30.76%
YoY- 10.55%
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 9,142,521 9,606,005 8,705,892 7,139,086 7,110,740 6,828,945 6,310,657 6.37%
PBT 2,604,280 2,448,238 2,138,987 2,033,614 1,865,124 1,376,659 1,217,636 13.50%
Tax -559,727 -577,183 -475,499 -500,743 -473,974 -334,051 -339,382 8.69%
NP 2,044,553 1,871,055 1,663,488 1,532,871 1,391,150 1,042,608 878,254 15.11%
-
NP to SH 1,918,630 1,782,380 1,620,724 1,484,416 1,342,812 1,008,618 860,824 14.28%
-
Tax Rate 21.49% 23.58% 22.23% 24.62% 25.41% 24.27% 27.87% -
Total Cost 7,097,968 7,734,950 7,042,404 5,606,215 5,719,590 5,786,337 5,432,403 4.55%
-
Net Worth 14,428,049 13,107,061 11,996,669 11,032,852 10,273,863 9,298,697 7,734,071 10.94%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 820,595 724,495 659,816 600,976 540,729 305,113 217,861 24.72%
Div Payout % 42.77% 40.65% 40.71% 40.49% 40.27% 30.25% 25.31% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 14,428,049 13,107,061 11,996,669 11,032,852 10,273,863 9,298,697 7,734,071 10.94%
NOSH 3,005,843 3,006,206 2,999,167 2,989,932 3,004,053 2,905,842 2,723,264 1.65%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 22.36% 19.48% 19.11% 21.47% 19.56% 15.27% 13.92% -
ROE 13.30% 13.60% 13.51% 13.45% 13.07% 10.85% 11.13% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 304.16 319.54 290.28 238.77 236.70 235.01 231.73 4.63%
EPS 63.83 59.29 54.04 49.64 44.70 34.71 31.61 12.41%
DPS 27.30 24.10 22.00 20.10 18.00 10.50 8.00 22.68%
NAPS 4.80 4.36 4.00 3.69 3.42 3.20 2.84 9.13%
Adjusted Per Share Value based on latest NOSH - 2,987,218
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 275.86 289.85 262.69 215.41 214.55 206.05 190.41 6.37%
EPS 57.89 53.78 48.90 44.79 40.52 30.43 25.97 14.28%
DPS 24.76 21.86 19.91 18.13 16.32 9.21 6.57 24.73%
NAPS 4.3534 3.9548 3.6198 3.329 3.10 2.8057 2.3336 10.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 6.36 7.18 6.55 6.31 6.49 5.00 2.61 -
P/RPS 2.09 2.25 2.26 2.64 2.74 2.13 1.13 10.78%
P/EPS 9.96 12.11 12.12 12.71 14.52 14.41 8.26 3.16%
EY 10.04 8.26 8.25 7.87 6.89 6.94 12.11 -3.07%
DY 4.29 3.36 3.36 3.19 2.77 2.10 3.07 5.73%
P/NAPS 1.32 1.65 1.64 1.71 1.90 1.56 0.92 6.19%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 20/05/14 16/05/13 17/05/12 18/05/11 14/05/10 15/05/09 -
Price 6.37 7.28 7.15 6.23 6.44 4.99 3.18 -
P/RPS 2.09 2.28 2.46 2.61 2.72 2.12 1.37 7.28%
P/EPS 9.98 12.28 13.23 12.55 14.41 14.38 10.06 -0.13%
EY 10.02 8.14 7.56 7.97 6.94 6.96 9.94 0.13%
DY 4.29 3.31 3.08 3.23 2.80 2.10 2.52 9.26%
P/NAPS 1.33 1.67 1.79 1.69 1.88 1.56 1.12 2.90%

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