[AMBANK] YoY Quarter Result on 31-Mar-2015 [#4]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Quarter Result
Revenue	2,211,339	2,145,147	2,102,514	2,219,048	2,435,349	2,347,109	1,757,716	3.89%
YoY %	3.09%	2.03%	-5.25%	-8.88%	3.76%	33.53%	-	-
Horiz. %	125.81%	122.04%	119.62%	126.25%	138.55%	133.53%	100.00%	-
PBT	359,688	440,744	341,869	668,374	595,420	474,751	449,987	-3.66%
YoY %	-18.39%	28.92%	-48.85%	12.25%	25.42%	5.50%	-	-
Horiz. %	79.93%	97.95%	75.97%	148.53%	132.32%	105.50%	100.00%	-
Tax	-57,616	-84,061	-30,643	-118,345	-109,085	-45,745	-117,588	-11.20%
YoY %	31.46%	-174.32%	74.11%	-8.49%	-138.46%	61.10%	-	-
Horiz. %	49.00%	71.49%	26.06%	100.64%	92.77%	38.90%	100.00%	-
NP	302,072	356,683	311,226	550,029	486,335	429,006	332,399	-1.58%
YoY %	-15.31%	14.61%	-43.42%	13.10%	13.36%	29.06%	-	-
Horiz. %	90.88%	107.31%	93.63%	165.47%	146.31%	129.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	253,414	335,814	280,024	519,224	463,707	404,849	325,275	-4.07%
YoY %	-24.54%	19.92%	-46.07%	11.97%	14.54%	24.46%	-	-
Horiz. %	77.91%	103.24%	86.09%	159.63%	142.56%	124.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.02%	19.07%	8.96%	17.71%	18.32%	9.64%	26.13%	-
YoY %	-15.99%	112.83%	-49.41%	-3.33%	90.04%	-63.11%	-	-
Horiz. %	61.31%	72.98%	34.29%	67.78%	70.11%	36.89%	100.00%	-
Total Cost	1,909,267	1,788,464	1,791,288	1,669,019	1,949,014	1,918,103	1,425,317	4.99%
YoY %	6.75%	-0.16%	7.33%	-14.37%	1.61%	34.57%	-	-
Horiz. %	133.95%	125.48%	125.68%	117.10%	136.74%	134.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,482,152	15,994,006	15,112,884	14,406,216	13,102,803	11,974,891	8,961,656	10.68%
YoY %	3.05%	5.83%	4.91%	9.95%	9.42%	33.62%	-	-
Horiz. %	183.92%	178.47%	168.64%	160.75%	146.21%	133.62%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	300,769	378,805	315,477	459,198	507,883	450,183	403,274	-4.76%
YoY %	-20.60%	20.07%	-31.30%	-9.59%	12.82%	11.63%	-	-
Horiz. %	74.58%	93.93%	78.23%	113.87%	125.94%	111.63%	100.00%	-
Div Payout %	118.69%	112.80%	112.66%	88.44%	109.53%	111.20%	123.98%	-
YoY %	5.22%	0.12%	27.39%	-19.25%	-1.50%	-10.31%	-	-
Horiz. %	95.73%	90.98%	90.87%	71.33%	88.34%	89.69%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	16,482,152	15,994,006	15,112,884	14,406,216	13,102,803	11,974,891	8,961,656	10.68%
YoY %	3.05%	5.83%	4.91%	9.95%	9.42%	33.62%	-	-
Horiz. %	183.92%	178.47%	168.64%	160.75%	146.21%	133.62%	100.00%	-
NOSH	3,014,000	3,006,392	3,004,549	3,001,294	3,005,230	3,001,226	2,987,218	0.14%
YoY %	0.25%	0.06%	0.11%	-0.13%	0.13%	0.47%	-	-
Horiz. %	100.90%	100.64%	100.58%	100.47%	100.60%	100.47%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	13.66%	16.63%	14.80%	24.79%	19.97%	18.28%	18.91%	-
YoY %	-17.86%	12.36%	-40.30%	24.14%	9.25%	-3.33%	-	-
Horiz. %	72.24%	87.94%	78.27%	131.09%	105.61%	96.67%	100.00%	-
ROE	1.54%	2.10%	1.85%	3.60%	3.54%	3.38%	3.63%	-
YoY %	-26.67%	13.51%	-48.61%	1.69%	4.73%	-6.89%	-	-
Horiz. %	42.42%	57.85%	50.96%	99.17%	97.52%	93.11%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	73.52	71.35	69.98	73.94	81.04	78.21	58.84	3.78%
YoY %	3.04%	1.96%	-5.36%	-8.76%	3.62%	32.92%	-	-
Horiz. %	124.95%	121.26%	118.93%	125.66%	137.73%	132.92%	100.00%	-
EPS	8.43	11.17	9.32	17.27	15.43	13.49	10.88	-4.16%
YoY %	-24.53%	19.85%	-46.03%	11.92%	14.38%	23.99%	-	-
Horiz. %	77.48%	102.67%	85.66%	158.73%	141.82%	123.99%	100.00%	-
DPS	10.00	12.60	10.50	15.30	16.90	15.00	13.50	-4.87%
YoY %	-20.63%	20.00%	-31.37%	-9.47%	12.67%	11.11%	-	-
Horiz. %	74.07%	93.33%	77.78%	113.33%	125.19%	111.11%	100.00%	-
NAPS	5.48	5.32	5.03	4.80	4.36	3.99	3.00	10.55%
YoY %	3.01%	5.77%	4.79%	10.09%	9.27%	33.00%	-	-
Horiz. %	182.67%	177.33%	167.67%	160.00%	145.33%	133.00%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,001,294
RPS	66.72	64.73	63.44	66.96	73.48	70.82	53.04	3.89%
YoY %	3.07%	2.03%	-5.26%	-8.87%	3.76%	33.52%	-	-
Horiz. %	125.79%	122.04%	119.61%	126.24%	138.54%	133.52%	100.00%	-
EPS	7.65	10.13	8.45	15.67	13.99	12.22	9.81	-4.05%
YoY %	-24.48%	19.88%	-46.08%	12.01%	14.48%	24.57%	-	-
Horiz. %	77.98%	103.26%	86.14%	159.73%	142.61%	124.57%	100.00%	-
DPS	9.08	11.43	9.52	13.86	15.32	13.58	12.17	-4.76%
YoY %	-20.56%	20.06%	-31.31%	-9.53%	12.81%	11.59%	-	-
Horiz. %	74.61%	93.92%	78.23%	113.89%	125.88%	111.59%	100.00%	-
NAPS	4.9732	4.8259	4.5601	4.3468	3.9536	3.6132	2.704	10.68%
YoY %	3.05%	5.83%	4.91%	9.95%	9.42%	33.62%	-	-
Horiz. %	183.92%	178.47%	168.64%	160.75%	146.21%	133.62%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	3.89	4.65	4.60	6.36	7.18	6.55	6.31	-
P/RPS	5.29	6.52	6.57	8.60	8.86	8.38	10.72	-11.10%
YoY %	-18.87%	-0.76%	-23.60%	-2.93%	5.73%	-21.83%	-	-
Horiz. %	49.35%	60.82%	61.29%	80.22%	82.65%	78.17%	100.00%	-
P/EPS	46.17	41.63	49.36	36.76	46.53	48.56	57.95	-3.71%
YoY %	10.91%	-15.66%	34.28%	-21.00%	-4.18%	-16.20%	-	-
Horiz. %	79.67%	71.84%	85.18%	63.43%	80.29%	83.80%	100.00%	-
EY	2.17	2.40	2.03	2.72	2.15	2.06	1.73	3.84%
YoY %	-9.58%	18.23%	-25.37%	26.51%	4.37%	19.08%	-	-
Horiz. %	125.43%	138.73%	117.34%	157.23%	124.28%	119.08%	100.00%	-
DY	2.57	2.71	2.28	2.41	2.35	2.29	2.14	3.09%
YoY %	-5.17%	18.86%	-5.39%	2.55%	2.62%	7.01%	-	-
Horiz. %	120.09%	126.64%	106.54%	112.62%	109.81%	107.01%	100.00%	-
P/NAPS	0.71	0.87	0.91	1.32	1.65	1.64	2.10	-16.52%
YoY %	-18.39%	-4.40%	-31.06%	-20.00%	0.61%	-21.90%	-	-
Horiz. %	33.81%	41.43%	43.33%	62.86%	78.57%	78.10%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	31/05/18	31/05/17	27/05/16	22/05/15	20/05/14	16/05/13	17/05/12	-
Price	3.55	5.19	4.40	6.37	7.28	7.15	6.23	-
P/RPS	4.83	7.27	6.29	8.62	8.98	9.14	10.59	-12.25%
YoY %	-33.56%	15.58%	-27.03%	-4.01%	-1.75%	-13.69%	-	-
Horiz. %	45.61%	68.65%	59.40%	81.40%	84.80%	86.31%	100.00%	-
P/EPS	42.13	46.46	47.21	36.82	47.18	53.00	57.21	-4.96%
YoY %	-9.32%	-1.59%	28.22%	-21.96%	-10.98%	-7.36%	-	-
Horiz. %	73.64%	81.21%	82.52%	64.36%	82.47%	92.64%	100.00%	-
EY	2.37	2.15	2.12	2.72	2.12	1.89	1.75	5.18%
YoY %	10.23%	1.42%	-22.06%	28.30%	12.17%	8.00%	-	-
Horiz. %	135.43%	122.86%	121.14%	155.43%	121.14%	108.00%	100.00%	-
DY	2.82	2.43	2.39	2.40	2.32	2.10	2.17	4.46%
YoY %	16.05%	1.67%	-0.42%	3.45%	10.48%	-3.23%	-	-
Horiz. %	129.95%	111.98%	110.14%	110.60%	106.91%	96.77%	100.00%	-
P/NAPS	0.65	0.98	0.87	1.33	1.67	1.79	2.08	-17.61%
YoY %	-33.67%	12.64%	-34.59%	-20.36%	-6.70%	-13.94%	-	-
Horiz. %	31.25%	47.12%	41.83%	63.94%	80.29%	86.06%	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