[AMBANK] YoY Quarter Result on 31-Mar-2011 [#4]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Quarter Result
Revenue	2,435,349	2,347,109	1,757,716	1,808,559	1,660,243	1,547,368	1,487,807	8.55%
YoY %	3.76%	33.53%	-2.81%	8.93%	7.29%	4.00%	-	-
Horiz. %	163.69%	157.76%	118.14%	121.56%	111.59%	104.00%	100.00%	-
PBT	595,420	474,751	449,987	425,534	308,807	273,356	308,616	11.56%
YoY %	25.42%	5.50%	5.75%	37.80%	12.97%	-11.43%	-	-
Horiz. %	192.93%	153.83%	145.81%	137.88%	100.06%	88.57%	100.00%	-
Tax	-109,085	-45,745	-117,588	-99,130	-57,669	-87,626	-84,975	4.24%
YoY %	-138.46%	61.10%	-18.62%	-71.89%	34.19%	-3.12%	-	-
Horiz. %	128.37%	53.83%	138.38%	116.66%	67.87%	103.12%	100.00%	-
NP	486,335	429,006	332,399	326,404	251,138	185,730	223,641	13.81%
YoY %	13.36%	29.06%	1.84%	29.97%	35.22%	-16.95%	-	-
Horiz. %	217.46%	191.83%	148.63%	145.95%	112.30%	83.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	463,707	404,849	325,275	316,346	241,749	179,818	217,493	13.44%
YoY %	14.54%	24.46%	2.82%	30.86%	34.44%	-17.32%	-	-
Horiz. %	213.21%	186.14%	149.56%	145.45%	111.15%	82.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.32%	9.64%	26.13%	23.30%	18.67%	32.06%	27.53%	-
YoY %	90.04%	-63.11%	12.15%	24.80%	-41.77%	16.45%	-	-
Horiz. %	66.55%	35.02%	94.91%	84.63%	67.82%	116.45%	100.00%	-
Total Cost	1,949,014	1,918,103	1,425,317	1,482,155	1,409,105	1,361,638	1,264,166	7.47%
YoY %	1.61%	34.57%	-3.83%	5.18%	3.49%	7.71%	-	-
Horiz. %	154.17%	151.73%	112.75%	117.24%	111.47%	107.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,102,803	11,974,891	8,961,656	10,264,737	9,633,833	7,737,622	6,950,263	11.14%
YoY %	9.42%	33.62%	-12.69%	6.55%	24.51%	11.33%	-	-
Horiz. %	188.52%	172.29%	128.94%	147.69%	138.61%	111.33%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	507,883	450,183	403,274	360,166	316,110	217,961	158,561	21.40%
YoY %	12.82%	11.63%	11.97%	13.94%	45.03%	37.46%	-	-
Horiz. %	320.31%	283.92%	254.33%	227.15%	199.36%	137.46%	100.00%	-
Div Payout %	109.53%	111.20%	123.98%	113.85%	130.76%	121.21%	72.90%	-
YoY %	-1.50%	-10.31%	8.90%	-12.93%	7.88%	66.27%	-	-
Horiz. %	150.25%	152.54%	170.07%	156.17%	179.37%	166.27%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	13,102,803	11,974,891	8,961,656	10,264,737	9,633,833	7,737,622	6,950,263	11.14%
YoY %	9.42%	33.62%	-12.69%	6.55%	24.51%	11.33%	-	-
Horiz. %	188.52%	172.29%	128.94%	147.69%	138.61%	111.33%	100.00%	-
NOSH	3,005,230	3,001,226	2,987,218	3,001,385	3,010,572	2,724,515	2,642,685	2.16%
YoY %	0.13%	0.47%	-0.47%	-0.31%	10.50%	3.10%	-	-
Horiz. %	113.72%	113.57%	113.04%	113.57%	113.92%	103.10%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	19.97%	18.28%	18.91%	18.05%	15.13%	12.00%	15.03%	-
YoY %	9.25%	-3.33%	4.76%	19.30%	26.08%	-20.16%	-	-
Horiz. %	132.87%	121.62%	125.82%	120.09%	100.67%	79.84%	100.00%	-
ROE	3.54%	3.38%	3.63%	3.08%	2.51%	2.32%	3.13%	-
YoY %	4.73%	-6.89%	17.86%	22.71%	8.19%	-25.88%	-	-
Horiz. %	113.10%	107.99%	115.97%	98.40%	80.19%	74.12%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	81.04	78.21	58.84	60.26	55.15	56.79	56.30	6.25%
YoY %	3.62%	32.92%	-2.36%	9.27%	-2.89%	0.87%	-	-
Horiz. %	143.94%	138.92%	104.51%	107.03%	97.96%	100.87%	100.00%	-
EPS	15.43	13.49	10.88	10.54	8.03	6.60	8.23	11.03%
YoY %	14.38%	23.99%	3.23%	31.26%	21.67%	-19.81%	-	-
Horiz. %	187.48%	163.91%	132.20%	128.07%	97.57%	80.19%	100.00%	-
DPS	16.90	15.00	13.50	12.00	10.50	8.00	6.00	18.82%
YoY %	12.67%	11.11%	12.50%	14.29%	31.25%	33.33%	-	-
Horiz. %	281.67%	250.00%	225.00%	200.00%	175.00%	133.33%	100.00%	-
NAPS	4.36	3.99	3.00	3.42	3.20	2.84	2.63	8.78%
YoY %	9.27%	33.00%	-12.28%	6.87%	12.68%	7.98%	-	-
Horiz. %	165.78%	151.71%	114.07%	130.04%	121.67%	107.98%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,001,385
RPS	73.48	70.82	53.04	54.57	50.10	46.69	44.89	8.55%
YoY %	3.76%	33.52%	-2.80%	8.92%	7.30%	4.01%	-	-
Horiz. %	163.69%	157.76%	118.16%	121.56%	111.61%	104.01%	100.00%	-
EPS	13.99	12.22	9.81	9.55	7.29	5.43	6.56	13.44%
YoY %	14.48%	24.57%	2.72%	31.00%	34.25%	-17.23%	-	-
Horiz. %	213.26%	186.28%	149.54%	145.58%	111.13%	82.77%	100.00%	-
DPS	15.32	13.58	12.17	10.87	9.54	6.58	4.78	21.41%
YoY %	12.81%	11.59%	11.96%	13.94%	44.98%	37.66%	-	-
Horiz. %	320.50%	284.10%	254.60%	227.41%	199.58%	137.66%	100.00%	-
NAPS	3.9536	3.6132	2.704	3.0972	2.9068	2.3347	2.0971	11.14%
YoY %	9.42%	33.62%	-12.70%	6.55%	24.50%	11.33%	-	-
Horiz. %	188.53%	172.30%	128.94%	147.69%	138.61%	111.33%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	7.18	6.55	6.31	6.49	5.00	2.61	3.44	-
P/RPS	8.86	8.38	10.72	10.77	9.07	4.60	6.11	6.38%
YoY %	5.73%	-21.83%	-0.46%	18.74%	97.17%	-24.71%	-	-
Horiz. %	145.01%	137.15%	175.45%	176.27%	148.45%	75.29%	100.00%	-
P/EPS	46.53	48.56	57.95	61.57	62.27	39.55	41.80	1.80%
YoY %	-4.18%	-16.20%	-5.88%	-1.12%	57.45%	-5.38%	-	-
Horiz. %	111.32%	116.17%	138.64%	147.30%	148.97%	94.62%	100.00%	-
EY	2.15	2.06	1.73	1.62	1.61	2.53	2.39	-1.74%
YoY %	4.37%	19.08%	6.79%	0.62%	-36.36%	5.86%	-	-
Horiz. %	89.96%	86.19%	72.38%	67.78%	67.36%	105.86%	100.00%	-
DY	2.35	2.29	2.14	1.85	2.10	3.07	1.74	5.13%
YoY %	2.62%	7.01%	15.68%	-11.90%	-31.60%	76.44%	-	-
Horiz. %	135.06%	131.61%	122.99%	106.32%	120.69%	176.44%	100.00%	-
P/NAPS	1.65	1.64	2.10	1.90	1.56	0.92	1.31	3.91%
YoY %	0.61%	-21.90%	10.53%	21.79%	69.57%	-29.77%	-	-
Horiz. %	125.95%	125.19%	160.31%	145.04%	119.08%	70.23%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	20/05/14	16/05/13	17/05/12	18/05/11	14/05/10	15/05/09	13/05/08	-
Price	7.28	7.15	6.23	6.44	4.99	3.18	3.84	-
P/RPS	8.98	9.14	10.59	10.69	9.05	5.60	6.82	4.69%
YoY %	-1.75%	-13.69%	-0.94%	18.12%	61.61%	-17.89%	-	-
Horiz. %	131.67%	134.02%	155.28%	156.74%	132.70%	82.11%	100.00%	-
P/EPS	47.18	53.00	57.21	61.10	62.14	48.18	46.66	0.18%
YoY %	-10.98%	-7.36%	-6.37%	-1.67%	28.97%	3.26%	-	-
Horiz. %	101.11%	113.59%	122.61%	130.95%	133.18%	103.26%	100.00%	-
EY	2.12	1.89	1.75	1.64	1.61	2.08	2.14	-0.15%
YoY %	12.17%	8.00%	6.71%	1.86%	-22.60%	-2.80%	-	-
Horiz. %	99.07%	88.32%	81.78%	76.64%	75.23%	97.20%	100.00%	-
DY	2.32	2.10	2.17	1.86	2.10	2.52	1.56	6.83%
YoY %	10.48%	-3.23%	16.67%	-11.43%	-16.67%	61.54%	-	-
Horiz. %	148.72%	134.62%	139.10%	119.23%	134.62%	161.54%	100.00%	-
P/NAPS	1.67	1.79	2.08	1.88	1.56	1.12	1.46	2.26%
YoY %	-6.70%	-13.94%	10.64%	20.51%	39.29%	-23.29%	-	-
Horiz. %	114.38%	122.60%	142.47%	128.77%	106.85%	76.71%	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