[AMBANK] YoY TTM Result on 30-Jun-2008 [#1]

Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 3.27%
YoY- 413.05%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 7,341,075 6,663,203 6,129,256 5,942,141 5,829,403 5,047,738 4,482,496 8.56%
PBT 1,936,810 1,539,414 1,297,482 1,133,199 45,142 728,079 560,239 22.95%
Tax -488,083 -380,585 -357,883 -349,186 -85,584 -225,216 -285,198 9.36%
NP 1,448,727 1,158,829 939,599 784,013 -40,442 502,863 275,041 31.88%
-
NP to SH 1,403,538 1,118,663 916,147 690,378 -220,533 381,907 259,120 32.50%
-
Tax Rate 25.20% 24.72% 27.58% 30.81% 189.59% 30.93% 50.91% -
Total Cost 5,892,348 5,504,374 5,189,657 5,158,128 5,869,845 4,544,875 4,207,455 5.77%
-
Net Worth 10,596,527 9,748,667 8,063,096 7,136,035 5,653,166 4,263,472 4,282,023 16.29%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 540,259 316,110 217,961 158,561 106,519 106,432 78,322 37.95%
Div Payout % 38.49% 28.26% 23.79% 22.97% 0.00% 27.87% 30.23% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 10,596,527 9,748,667 8,063,096 7,136,035 5,653,166 4,263,472 4,282,023 16.29%
NOSH 2,993,369 3,008,848 2,724,019 2,723,677 2,208,268 2,131,736 2,130,360 5.82%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 19.73% 17.39% 15.33% 13.19% -0.69% 9.96% 6.14% -
ROE 13.25% 11.48% 11.36% 9.67% -3.90% 8.96% 6.05% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 245.24 221.45 225.01 218.17 263.98 236.79 210.41 2.58%
EPS 46.89 37.18 33.63 25.35 -9.99 17.92 12.16 25.21%
DPS 18.00 10.51 8.00 5.82 4.82 5.00 3.68 30.27%
NAPS 3.54 3.24 2.96 2.62 2.56 2.00 2.01 9.88%
Adjusted Per Share Value based on latest NOSH - 2,723,677
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 221.50 201.05 184.94 179.29 175.89 152.31 135.25 8.56%
EPS 42.35 33.75 27.64 20.83 -6.65 11.52 7.82 32.50%
DPS 16.30 9.54 6.58 4.78 3.21 3.21 2.36 37.97%
NAPS 3.1973 2.9415 2.4329 2.1532 1.7057 1.2864 1.292 16.29%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 6.51 4.99 3.38 3.18 4.32 2.52 2.51 -
P/RPS 2.65 2.25 1.50 1.46 1.64 1.06 1.19 14.26%
P/EPS 13.88 13.42 10.05 12.55 -43.26 14.07 20.64 -6.39%
EY 7.20 7.45 9.95 7.97 -2.31 7.11 4.85 6.80%
DY 2.76 2.11 2.37 1.83 1.12 1.98 1.46 11.19%
P/NAPS 1.84 1.54 1.14 1.21 1.69 1.26 1.25 6.65%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 17/08/10 11/08/09 12/08/08 08/08/07 11/08/06 10/08/05 -
Price 6.48 5.43 4.27 3.22 4.26 2.43 2.77 -
P/RPS 2.64 2.45 1.90 1.48 1.61 1.03 1.32 12.24%
P/EPS 13.82 14.60 12.70 12.70 -42.66 13.56 22.77 -7.98%
EY 7.24 6.85 7.88 7.87 -2.34 7.37 4.39 8.69%
DY 2.78 1.93 1.87 1.81 1.13 2.06 1.33 13.06%
P/NAPS 1.83 1.68 1.44 1.23 1.66 1.22 1.38 4.81%

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