[AMBANK] YoY Cumulative Quarter Result on 31-Mar-2013 [#4]

Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 32.9%
YoY- 9.18%
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,416,039 9,142,521 9,606,005 8,705,892 7,139,086 7,110,740 6,828,945 3.54%
PBT 1,731,012 2,604,280 2,448,238 2,138,987 2,033,614 1,865,124 1,376,659 3.88%
Tax -331,533 -559,727 -577,183 -475,499 -500,743 -473,974 -334,051 -0.12%
NP 1,399,479 2,044,553 1,871,055 1,663,488 1,532,871 1,391,150 1,042,608 5.02%
-
NP to SH 1,302,206 1,918,630 1,782,380 1,620,724 1,484,416 1,342,812 1,008,618 4.34%
-
Tax Rate 19.15% 21.49% 23.58% 22.23% 24.62% 25.41% 24.27% -
Total Cost 7,016,560 7,097,968 7,734,950 7,042,404 5,606,215 5,719,590 5,786,337 3.26%
-
Net Worth 15,116,769 14,428,049 13,107,061 11,996,669 11,032,852 10,273,863 9,298,697 8.42%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 465,824 820,595 724,495 659,816 600,976 540,729 305,113 7.29%
Div Payout % 35.77% 42.77% 40.65% 40.71% 40.49% 40.27% 30.25% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 15,116,769 14,428,049 13,107,061 11,996,669 11,032,852 10,273,863 9,298,697 8.42%
NOSH 3,005,321 3,005,843 3,006,206 2,999,167 2,989,932 3,004,053 2,905,842 0.56%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.63% 22.36% 19.48% 19.11% 21.47% 19.56% 15.27% -
ROE 8.61% 13.30% 13.60% 13.51% 13.45% 13.07% 10.85% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 280.04 304.16 319.54 290.28 238.77 236.70 235.01 2.96%
EPS 43.33 63.83 59.29 54.04 49.64 44.70 34.71 3.76%
DPS 15.50 27.30 24.10 22.00 20.10 18.00 10.50 6.70%
NAPS 5.03 4.80 4.36 4.00 3.69 3.42 3.20 7.82%
Adjusted Per Share Value based on latest NOSH - 3,001,226
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 253.94 275.86 289.85 262.69 215.41 214.55 206.05 3.54%
EPS 39.29 57.89 53.78 48.90 44.79 40.52 30.43 4.34%
DPS 14.06 24.76 21.86 19.91 18.13 16.32 9.21 7.29%
NAPS 4.5612 4.3534 3.9548 3.6198 3.329 3.10 2.8057 8.42%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.60 6.36 7.18 6.55 6.31 6.49 5.00 -
P/RPS 1.64 2.09 2.25 2.26 2.64 2.74 2.13 -4.25%
P/EPS 10.62 9.96 12.11 12.12 12.71 14.52 14.41 -4.95%
EY 9.42 10.04 8.26 8.25 7.87 6.89 6.94 5.21%
DY 3.37 4.29 3.36 3.36 3.19 2.77 2.10 8.19%
P/NAPS 0.91 1.32 1.65 1.64 1.71 1.90 1.56 -8.58%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 22/05/15 20/05/14 16/05/13 17/05/12 18/05/11 14/05/10 -
Price 4.40 6.37 7.28 7.15 6.23 6.44 4.99 -
P/RPS 1.57 2.09 2.28 2.46 2.61 2.72 2.12 -4.87%
P/EPS 10.15 9.98 12.28 13.23 12.55 14.41 14.38 -5.63%
EY 9.85 10.02 8.14 7.56 7.97 6.94 6.96 5.95%
DY 3.52 4.29 3.31 3.08 3.23 2.80 2.10 8.98%
P/NAPS 0.87 1.33 1.67 1.79 1.69 1.88 1.56 -9.26%

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