[AMBANK] YoY Quarter Result on 30-Sep-2013 [#2]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	2,099,746	2,088,141	2,210,802	2,379,247	1,999,209	1,892,251	1,773,809	2.84%
YoY %	0.56%	-5.55%	-7.08%	19.01%	5.65%	6.68%	-	-
Horiz. %	118.37%	117.72%	124.64%	134.13%	112.71%	106.68%	100.00%	-
PBT	472,156	500,977	621,247	600,444	534,057	481,590	465,192	0.24%
YoY %	-5.75%	-19.36%	3.46%	12.43%	10.89%	3.52%	-	-
Horiz. %	101.50%	107.69%	133.55%	129.07%	114.80%	103.52%	100.00%	-
Tax	-96,955	-93,068	-140,509	-138,710	-141,303	-112,556	-120,574	-3.56%
YoY %	-4.18%	33.76%	-1.30%	1.84%	-25.54%	6.65%	-	-
Horiz. %	80.41%	77.19%	116.53%	115.04%	117.19%	93.35%	100.00%	-
NP	375,201	407,909	480,738	461,734	392,754	369,034	344,618	1.42%
YoY %	-8.02%	-15.15%	4.12%	17.56%	6.43%	7.08%	-	-
Horiz. %	108.87%	118.37%	139.50%	133.98%	113.97%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	352,626	382,518	445,819	440,857	380,444	360,070	332,872	0.96%
YoY %	-7.81%	-14.20%	1.13%	15.88%	5.66%	8.17%	-	-
Horiz. %	105.93%	114.91%	133.93%	132.44%	114.29%	108.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.53%	18.58%	22.62%	23.10%	26.46%	23.37%	25.92%	-
YoY %	10.50%	-17.86%	-2.08%	-12.70%	13.22%	-9.84%	-	-
Horiz. %	79.21%	71.68%	87.27%	89.12%	102.08%	90.16%	100.00%	-
Total Cost	1,724,545	1,680,232	1,730,064	1,917,513	1,606,455	1,523,217	1,429,191	3.17%
YoY %	2.64%	-2.88%	-9.78%	19.36%	5.46%	6.58%	-	-
Horiz. %	120.67%	117.57%	121.05%	134.17%	112.40%	106.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,511,936	14,723,788	13,817,077	12,421,756	8,999,500	10,560,730	9,785,055	7.97%
YoY %	5.35%	6.56%	11.23%	38.03%	-14.78%	7.93%	-	-
Horiz. %	158.53%	150.47%	141.21%	126.95%	91.97%	107.93%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	150,309	150,242	361,230	216,553	209,988	197,452	180,093	-2.96%
YoY %	0.04%	-58.41%	66.81%	3.13%	6.35%	9.64%	-	-
Horiz. %	83.46%	83.42%	200.58%	120.25%	116.60%	109.64%	100.00%	-
Div Payout %	42.63%	39.28%	81.03%	49.12%	55.20%	54.84%	54.10%	-
YoY %	8.53%	-51.52%	64.96%	-11.01%	0.66%	1.37%	-	-
Horiz. %	78.80%	72.61%	149.78%	90.79%	102.03%	101.37%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	15,511,936	14,723,788	13,817,077	12,421,756	8,999,500	10,560,730	9,785,055	7.97%
YoY %	5.35%	6.56%	11.23%	38.03%	-14.78%	7.93%	-	-
Horiz. %	158.53%	150.47%	141.21%	126.95%	91.97%	107.93%	100.00%	-
NOSH	3,006,189	3,004,854	3,010,256	3,007,689	2,999,833	2,991,708	3,001,550	0.02%
YoY %	0.04%	-0.18%	0.09%	0.26%	0.27%	-0.33%	-	-
Horiz. %	100.15%	100.11%	100.29%	100.20%	99.94%	99.67%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	17.87%	19.53%	21.74%	19.41%	19.65%	19.50%	19.43%	-
YoY %	-8.50%	-10.17%	12.00%	-1.22%	0.77%	0.36%	-	-
Horiz. %	91.97%	100.51%	111.89%	99.90%	101.13%	100.36%	100.00%	-
ROE	2.27%	2.60%	3.23%	3.55%	4.23%	3.41%	3.40%	-
YoY %	-12.69%	-19.50%	-9.01%	-16.08%	24.05%	0.29%	-	-
Horiz. %	66.76%	76.47%	95.00%	104.41%	124.41%	100.29%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	69.85	69.49	73.44	79.11	66.64	63.25	59.10	2.82%
YoY %	0.52%	-5.38%	-7.17%	18.71%	5.36%	7.02%	-	-
Horiz. %	118.19%	117.58%	124.26%	133.86%	112.76%	107.02%	100.00%	-
EPS	11.73	12.73	14.81	14.66	12.68	12.04	11.09	0.93%
YoY %	-7.86%	-14.04%	1.02%	15.62%	5.32%	8.57%	-	-
Horiz. %	105.77%	114.79%	133.54%	132.19%	114.34%	108.57%	100.00%	-
DPS	5.00	5.00	12.00	7.20	7.00	6.60	6.00	-2.99%
YoY %	0.00%	-58.33%	66.67%	2.86%	6.06%	10.00%	-	-
Horiz. %	83.33%	83.33%	200.00%	120.00%	116.67%	110.00%	100.00%	-
NAPS	5.16	4.90	4.59	4.13	3.00	3.53	3.26	7.94%
YoY %	5.31%	6.75%	11.14%	37.67%	-15.01%	8.28%	-	-
Horiz. %	158.28%	150.31%	140.80%	126.69%	92.02%	108.28%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,007,689
RPS	63.36	63.01	66.71	71.79	60.32	57.10	53.52	2.85%
YoY %	0.56%	-5.55%	-7.08%	19.02%	5.64%	6.69%	-	-
Horiz. %	118.39%	117.73%	124.64%	134.14%	112.71%	106.69%	100.00%	-
EPS	10.64	11.54	13.45	13.30	11.48	10.86	10.04	0.97%
YoY %	-7.80%	-14.20%	1.13%	15.85%	5.71%	8.17%	-	-
Horiz. %	105.98%	114.94%	133.96%	132.47%	114.34%	108.17%	100.00%	-
DPS	4.54	4.53	10.90	6.53	6.34	5.96	5.43	-2.93%
YoY %	0.22%	-58.44%	66.92%	3.00%	6.38%	9.76%	-	-
Horiz. %	83.61%	83.43%	200.74%	120.26%	116.76%	109.76%	100.00%	-
NAPS	4.6805	4.4427	4.1691	3.7481	2.7154	3.1865	2.9525	7.97%
YoY %	5.35%	6.56%	11.23%	38.03%	-14.78%	7.93%	-	-
Horiz. %	158.53%	150.47%	141.21%	126.95%	91.97%	107.93%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	4.09	4.56	6.87	7.42	6.36	5.79	5.93	-
P/RPS	5.86	6.56	9.35	9.38	9.54	9.15	10.03	-8.56%
YoY %	-10.67%	-29.84%	-0.32%	-1.68%	4.26%	-8.77%	-	-
Horiz. %	58.42%	65.40%	93.22%	93.52%	95.11%	91.23%	100.00%	-
P/EPS	34.87	35.82	46.39	50.62	50.15	48.11	53.47	-6.87%
YoY %	-2.65%	-22.79%	-8.36%	0.94%	4.24%	-10.02%	-	-
Horiz. %	65.21%	66.99%	86.76%	94.67%	93.79%	89.98%	100.00%	-
EY	2.87	2.79	2.16	1.98	1.99	2.08	1.87	7.39%
YoY %	2.87%	29.17%	9.09%	-0.50%	-4.33%	11.23%	-	-
Horiz. %	153.48%	149.20%	115.51%	105.88%	106.42%	111.23%	100.00%	-
DY	1.22	1.10	1.75	0.97	1.10	1.14	1.01	3.19%
YoY %	10.91%	-37.14%	80.41%	-11.82%	-3.51%	12.87%	-	-
Horiz. %	120.79%	108.91%	173.27%	96.04%	108.91%	112.87%	100.00%	-
P/NAPS	0.79	0.93	1.50	1.80	2.12	1.64	1.82	-12.97%
YoY %	-15.05%	-38.00%	-16.67%	-15.09%	29.27%	-9.89%	-	-
Horiz. %	43.41%	51.10%	82.42%	98.90%	116.48%	90.11%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	21/11/16	19/11/15	19/11/14	14/11/13	08/11/12	16/11/11	12/11/10	-
Price	4.10	4.66	6.52	7.35	6.38	5.65	6.19	-
P/RPS	5.87	6.71	8.88	9.29	9.57	8.93	10.47	-9.18%
YoY %	-12.52%	-24.44%	-4.41%	-2.93%	7.17%	-14.71%	-	-
Horiz. %	56.06%	64.09%	84.81%	88.73%	91.40%	85.29%	100.00%	-
P/EPS	34.95	36.61	44.02	50.14	50.31	46.94	55.82	-7.50%
YoY %	-4.53%	-16.83%	-12.21%	-0.34%	7.18%	-15.91%	-	-
Horiz. %	62.61%	65.59%	78.86%	89.82%	90.13%	84.09%	100.00%	-
EY	2.86	2.73	2.27	1.99	1.99	2.13	1.79	8.11%
YoY %	4.76%	20.26%	14.07%	0.00%	-6.57%	18.99%	-	-
Horiz. %	159.78%	152.51%	126.82%	111.17%	111.17%	118.99%	100.00%	-
DY	1.22	1.07	1.84	0.98	1.10	1.17	0.97	3.89%
YoY %	14.02%	-41.85%	87.76%	-10.91%	-5.98%	20.62%	-	-
Horiz. %	125.77%	110.31%	189.69%	101.03%	113.40%	120.62%	100.00%	-
P/NAPS	0.79	0.95	1.42	1.78	2.13	1.60	1.90	-13.59%
YoY %	-16.84%	-33.10%	-20.22%	-16.43%	33.12%	-15.79%	-	-
Horiz. %	41.58%	50.00%	74.74%	93.68%	112.11%	84.21%	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