[AMBANK] YoY 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
Quarter Result
Revenue	2,347,109	1,757,716	1,808,559	1,660,243	1,547,368	1,487,807	1,457,039	8.26%
YoY %	33.53%	-2.81%	8.93%	7.29%	4.00%	2.11%	-	-
Horiz. %	161.09%	120.64%	124.13%	113.95%	106.20%	102.11%	100.00%	-
PBT	474,751	449,987	425,534	308,807	273,356	308,616	-696,548	-
YoY %	5.50%	5.75%	37.80%	12.97%	-11.43%	144.31%	-	-
Horiz. %	-68.16%	-64.60%	-61.09%	-44.33%	-39.24%	-44.31%	100.00%	-
Tax	-45,745	-117,588	-99,130	-57,669	-87,626	-84,975	171,673	-
YoY %	61.10%	-18.62%	-71.89%	34.19%	-3.12%	-149.50%	-	-
Horiz. %	-26.65%	-68.50%	-57.74%	-33.59%	-51.04%	-49.50%	100.00%	-
NP	429,006	332,399	326,404	251,138	185,730	223,641	-524,875	-
YoY %	29.06%	1.84%	29.97%	35.22%	-16.95%	142.61%	-	-
Horiz. %	-81.73%	-63.33%	-62.19%	-47.85%	-35.39%	-42.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	404,849	325,275	316,346	241,749	179,818	217,493	-551,553	-
YoY %	24.46%	2.82%	30.86%	34.44%	-17.32%	139.43%	-	-
Horiz. %	-73.40%	-58.97%	-57.36%	-43.83%	-32.60%	-39.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.64%	26.13%	23.30%	18.67%	32.06%	27.53%	-	-
YoY %	-63.11%	12.15%	24.80%	-41.77%	16.45%	0.00%	-	-
Horiz. %	35.02%	94.91%	84.63%	67.82%	116.45%	100.00%	-	-
Total Cost	1,918,103	1,425,317	1,482,155	1,409,105	1,361,638	1,264,166	1,981,914	-0.54%
YoY %	34.57%	-3.83%	5.18%	3.49%	7.71%	-36.21%	-	-
Horiz. %	96.78%	71.92%	74.78%	71.10%	68.70%	63.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,974,891	8,961,656	10,264,737	9,633,833	7,737,622	6,950,263	4,878,609	16.12%
YoY %	33.62%	-12.69%	6.55%	24.51%	11.33%	42.46%	-	-
Horiz. %	245.46%	183.69%	210.40%	197.47%	158.60%	142.46%	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	450,183	403,274	360,166	316,110	217,961	158,561	106,519	27.12%
YoY %	11.63%	11.97%	13.94%	45.03%	37.46%	48.86%	-	-
Horiz. %	422.63%	378.59%	338.12%	296.76%	204.62%	148.86%	100.00%	-
Div Payout %	111.20%	123.98%	113.85%	130.76%	121.21%	72.90%	0.00%	-
YoY %	-10.31%	8.90%	-12.93%	7.88%	66.27%	0.00%	-	-
Horiz. %	152.54%	170.07%	156.17%	179.37%	166.27%	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	11,974,891	8,961,656	10,264,737	9,633,833	7,737,622	6,950,263	4,878,609	16.12%
YoY %	33.62%	-12.69%	6.55%	24.51%	11.33%	42.46%	-	-
Horiz. %	245.46%	183.69%	210.40%	197.47%	158.60%	142.46%	100.00%	-
NOSH	3,001,226	2,987,218	3,001,385	3,010,572	2,724,515	2,642,685	2,130,396	5.87%
YoY %	0.47%	-0.47%	-0.31%	10.50%	3.10%	24.05%	-	-
Horiz. %	140.88%	140.22%	140.88%	141.32%	127.89%	124.05%	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	18.28%	18.91%	18.05%	15.13%	12.00%	15.03%	-36.02%	-
YoY %	-3.33%	4.76%	19.30%	26.08%	-20.16%	141.73%	-	-
Horiz. %	-50.75%	-52.50%	-50.11%	-42.00%	-33.31%	-41.73%	100.00%	-
ROE	3.38%	3.63%	3.08%	2.51%	2.32%	3.13%	-11.31%	-
YoY %	-6.89%	17.86%	22.71%	8.19%	-25.88%	127.67%	-	-
Horiz. %	-29.89%	-32.10%	-27.23%	-22.19%	-20.51%	-27.67%	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	78.21	58.84	60.26	55.15	56.79	56.30	68.39	2.25%
YoY %	32.92%	-2.36%	9.27%	-2.89%	0.87%	-17.68%	-	-
Horiz. %	114.36%	86.04%	88.11%	80.64%	83.04%	82.32%	100.00%	-
EPS	13.49	10.88	10.54	8.03	6.60	8.23	-25.89	-
YoY %	23.99%	3.23%	31.26%	21.67%	-19.81%	131.79%	-	-
Horiz. %	-52.11%	-42.02%	-40.71%	-31.02%	-25.49%	-31.79%	100.00%	-
DPS	15.00	13.50	12.00	10.50	8.00	6.00	5.00	20.07%
YoY %	11.11%	12.50%	14.29%	31.25%	33.33%	20.00%	-	-
Horiz. %	300.00%	270.00%	240.00%	210.00%	160.00%	120.00%	100.00%	-
NAPS	3.99	3.00	3.42	3.20	2.84	2.63	2.29	9.68%
YoY %	33.00%	-12.28%	6.87%	12.68%	7.98%	14.85%	-	-
Horiz. %	174.24%	131.00%	149.34%	139.74%	124.02%	114.85%	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	70.82	53.04	54.57	50.10	46.69	44.89	43.96	8.26%
YoY %	33.52%	-2.80%	8.92%	7.30%	4.01%	2.12%	-	-
Horiz. %	161.10%	120.66%	124.14%	113.97%	106.21%	102.12%	100.00%	-
EPS	12.22	9.81	9.55	7.29	5.43	6.56	-16.64	-
YoY %	24.57%	2.72%	31.00%	34.25%	-17.23%	139.42%	-	-
Horiz. %	-73.44%	-58.95%	-57.39%	-43.81%	-32.63%	-39.42%	100.00%	-
DPS	13.58	12.17	10.87	9.54	6.58	4.78	3.21	27.14%
YoY %	11.59%	11.96%	13.94%	44.98%	37.66%	48.91%	-	-
Horiz. %	423.05%	379.13%	338.63%	297.20%	204.98%	148.91%	100.00%	-
NAPS	3.6132	2.704	3.0972	2.9068	2.3347	2.0971	1.472	16.12%
YoY %	33.62%	-12.70%	6.55%	24.50%	11.33%	42.47%	-	-
Horiz. %	245.46%	183.70%	210.41%	197.47%	158.61%	142.47%	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	8.38	10.72	10.77	9.07	4.60	6.11	5.50	7.26%
YoY %	-21.83%	-0.46%	18.74%	97.17%	-24.71%	11.09%	-	-
Horiz. %	152.36%	194.91%	195.82%	164.91%	83.64%	111.09%	100.00%	-
P/EPS	48.56	57.95	61.57	62.27	39.55	41.80	-14.52	-
YoY %	-16.20%	-5.88%	-1.12%	57.45%	-5.38%	387.88%	-	-
Horiz. %	-334.44%	-399.10%	-424.04%	-428.86%	-272.38%	-287.88%	100.00%	-
EY	2.06	1.73	1.62	1.61	2.53	2.39	-6.89	-
YoY %	19.08%	6.79%	0.62%	-36.36%	5.86%	134.69%	-	-
Horiz. %	-29.90%	-25.11%	-23.51%	-23.37%	-36.72%	-34.69%	100.00%	-
DY	2.29	2.14	1.85	2.10	3.07	1.74	1.33	9.46%
YoY %	7.01%	15.68%	-11.90%	-31.60%	76.44%	30.83%	-	-
Horiz. %	172.18%	160.90%	139.10%	157.89%	230.83%	130.83%	100.00%	-
P/NAPS	1.64	2.10	1.90	1.56	0.92	1.31	1.64	0.00%
YoY %	-21.90%	10.53%	21.79%	69.57%	-29.77%	-20.12%	-	-
Horiz. %	100.00%	128.05%	115.85%	95.12%	56.10%	79.88%	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	9.14	10.59	10.69	9.05	5.60	6.82	5.82	7.80%
YoY %	-13.69%	-0.94%	18.12%	61.61%	-17.89%	17.18%	-	-
Horiz. %	157.04%	181.96%	183.68%	155.50%	96.22%	117.18%	100.00%	-
P/EPS	53.00	57.21	61.10	62.14	48.18	46.66	-15.37	-
YoY %	-7.36%	-6.37%	-1.67%	28.97%	3.26%	403.58%	-	-
Horiz. %	-344.83%	-372.22%	-397.53%	-404.29%	-313.47%	-303.58%	100.00%	-
EY	1.89	1.75	1.64	1.61	2.08	2.14	-6.50	-
YoY %	8.00%	6.71%	1.86%	-22.60%	-2.80%	132.92%	-	-
Horiz. %	-29.08%	-26.92%	-25.23%	-24.77%	-32.00%	-32.92%	100.00%	-
DY	2.10	2.17	1.86	2.10	2.52	1.56	1.26	8.87%
YoY %	-3.23%	16.67%	-11.43%	-16.67%	61.54%	23.81%	-	-
Horiz. %	166.67%	172.22%	147.62%	166.67%	200.00%	123.81%	100.00%	-
P/NAPS	1.79	2.08	1.88	1.56	1.12	1.46	1.74	0.47%
YoY %	-13.94%	10.64%	20.51%	39.29%	-23.29%	-16.09%	-	-
Horiz. %	102.87%	119.54%	108.05%	89.66%	64.37%	83.91%	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