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

Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -4.57%
YoY- 15.88%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,099,746 2,088,141 2,210,802 2,379,247 1,999,209 1,892,251 1,773,809 2.84%
PBT 472,156 500,977 621,247 600,444 534,057 481,590 465,192 0.24%
Tax -96,955 -93,068 -140,509 -138,710 -141,303 -112,556 -120,574 -3.56%
NP 375,201 407,909 480,738 461,734 392,754 369,034 344,618 1.42%
-
NP to SH 352,626 382,518 445,819 440,857 380,444 360,070 332,872 0.96%
-
Tax Rate 20.53% 18.58% 22.62% 23.10% 26.46% 23.37% 25.92% -
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%
-
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%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 150,309 150,242 361,230 216,553 209,988 197,452 180,093 -2.96%
Div Payout % 42.63% 39.28% 81.03% 49.12% 55.20% 54.84% 54.10% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
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%
NOSH 3,006,189 3,004,854 3,010,256 3,007,689 2,999,833 2,991,708 3,001,550 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.87% 19.53% 21.74% 19.41% 19.65% 19.50% 19.43% -
ROE 2.27% 2.60% 3.23% 3.55% 4.23% 3.41% 3.40% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 69.85 69.49 73.44 79.11 66.64 63.25 59.10 2.82%
EPS 11.73 12.73 14.81 14.66 12.68 12.04 11.09 0.93%
DPS 5.00 5.00 12.00 7.20 7.00 6.60 6.00 -2.99%
NAPS 5.16 4.90 4.59 4.13 3.00 3.53 3.26 7.94%
Adjusted Per Share Value based on latest NOSH - 3,007,689
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 63.36 63.01 66.71 71.79 60.32 57.10 53.52 2.85%
EPS 10.64 11.54 13.45 13.30 11.48 10.86 10.04 0.97%
DPS 4.54 4.53 10.90 6.53 6.34 5.96 5.43 -2.93%
NAPS 4.6805 4.4427 4.1691 3.7481 2.7154 3.1865 2.9525 7.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
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%
P/EPS 34.87 35.82 46.39 50.62 50.15 48.11 53.47 -6.87%
EY 2.87 2.79 2.16 1.98 1.99 2.08 1.87 7.39%
DY 1.22 1.10 1.75 0.97 1.10 1.14 1.01 3.19%
P/NAPS 0.79 0.93 1.50 1.80 2.12 1.64 1.82 -12.97%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
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%
P/EPS 34.95 36.61 44.02 50.14 50.31 46.94 55.82 -7.50%
EY 2.86 2.73 2.27 1.99 1.99 2.13 1.79 8.11%
DY 1.22 1.07 1.84 0.98 1.10 1.17 0.97 3.89%
P/NAPS 0.79 0.95 1.42 1.78 2.13 1.60 1.90 -13.59%

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