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

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	7,341,075	6,663,203	6,129,256	5,942,141	5,829,403	5,047,738	4,482,496	8.56%
YoY %	10.17%	8.71%	3.15%	1.93%	15.49%	12.61%	-	-
Horiz. %	163.77%	148.65%	136.74%	132.56%	130.05%	112.61%	100.00%	-
PBT	1,936,810	1,539,414	1,297,482	1,133,199	45,142	728,079	560,239	22.95%
YoY %	25.81%	18.65%	14.50%	2,410.30%	-93.80%	29.96%	-	-
Horiz. %	345.71%	274.78%	231.59%	202.27%	8.06%	129.96%	100.00%	-
Tax	-488,083	-380,585	-357,883	-349,186	-85,584	-225,216	-285,198	9.36%
YoY %	-28.25%	-6.34%	-2.49%	-308.00%	62.00%	21.03%	-	-
Horiz. %	171.14%	133.45%	125.49%	122.44%	30.01%	78.97%	100.00%	-
NP	1,448,727	1,158,829	939,599	784,013	-40,442	502,863	275,041	31.88%
YoY %	25.02%	23.33%	19.84%	2,038.61%	-108.04%	82.83%	-	-
Horiz. %	526.73%	421.33%	341.62%	285.05%	-14.70%	182.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,403,538	1,118,663	916,147	690,378	-220,533	381,907	259,120	32.50%
YoY %	25.47%	22.11%	32.70%	413.05%	-157.75%	47.39%	-	-
Horiz. %	541.66%	431.72%	353.56%	266.43%	-85.11%	147.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	24.72%	27.58%	30.81%	189.59%	30.93%	50.91%	-
YoY %	1.94%	-10.37%	-10.48%	-83.75%	512.96%	-39.25%	-	-
Horiz. %	49.50%	48.56%	54.17%	60.52%	372.40%	60.75%	100.00%	-
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%
YoY %	7.05%	6.06%	0.61%	-12.12%	29.15%	8.02%	-	-
Horiz. %	140.05%	130.82%	123.34%	122.59%	139.51%	108.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	8.70%	20.90%	12.99%	26.23%	32.60%	-0.43%	-	-
Horiz. %	247.47%	227.66%	188.30%	166.65%	132.02%	99.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	540,259	316,110	217,961	158,561	106,519	106,432	78,322	37.95%
YoY %	70.91%	45.03%	37.46%	48.86%	0.08%	35.89%	-	-
Horiz. %	689.79%	403.60%	278.29%	202.45%	136.00%	135.89%	100.00%	-
Div Payout %	38.49%	28.26%	23.79%	22.97%	0.00%	27.87%	30.23%	-
YoY %	36.20%	18.79%	3.57%	0.00%	0.00%	-7.81%	-	-
Horiz. %	127.32%	93.48%	78.70%	75.98%	0.00%	92.19%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
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%
YoY %	8.70%	20.90%	12.99%	26.23%	32.60%	-0.43%	-	-
Horiz. %	247.47%	227.66%	188.30%	166.65%	132.02%	99.57%	100.00%	-
NOSH	2,993,369	3,008,848	2,724,019	2,723,677	2,208,268	2,131,736	2,130,360	5.82%
YoY %	-0.51%	10.46%	0.01%	23.34%	3.59%	0.06%	-	-
Horiz. %	140.51%	141.24%	127.87%	127.85%	103.66%	100.06%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	19.73%	17.39%	15.33%	13.19%	-0.69%	9.96%	6.14%	-
YoY %	13.46%	13.44%	16.22%	2,011.59%	-106.93%	62.21%	-	-
Horiz. %	321.34%	283.22%	249.67%	214.82%	-11.24%	162.21%	100.00%	-
ROE	13.25%	11.48%	11.36%	9.67%	-3.90%	8.96%	6.05%	-
YoY %	15.42%	1.06%	17.48%	347.95%	-143.53%	48.10%	-	-
Horiz. %	219.01%	189.75%	187.77%	159.83%	-64.46%	148.10%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	245.24	221.45	225.01	218.17	263.98	236.79	210.41	2.58%
YoY %	10.74%	-1.58%	3.14%	-17.35%	11.48%	12.54%	-	-
Horiz. %	116.55%	105.25%	106.94%	103.69%	125.46%	112.54%	100.00%	-
EPS	46.89	37.18	33.63	25.35	-9.99	17.92	12.16	25.21%
YoY %	26.12%	10.56%	32.66%	353.75%	-155.75%	47.37%	-	-
Horiz. %	385.61%	305.76%	276.56%	208.47%	-82.15%	147.37%	100.00%	-
DPS	18.00	10.51	8.00	5.82	4.82	5.00	3.68	30.27%
YoY %	71.27%	31.37%	37.46%	20.75%	-3.60%	35.87%	-	-
Horiz. %	489.13%	285.60%	217.39%	158.15%	130.98%	135.87%	100.00%	-
NAPS	3.54	3.24	2.96	2.62	2.56	2.00	2.01	9.88%
YoY %	9.26%	9.46%	12.98%	2.34%	28.00%	-0.50%	-	-
Horiz. %	176.12%	161.19%	147.26%	130.35%	127.36%	99.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,723,677
RPS	222.03	201.53	185.38	179.72	176.31	152.67	135.57	8.56%
YoY %	10.17%	8.71%	3.15%	1.93%	15.48%	12.61%	-	-
Horiz. %	163.78%	148.65%	136.74%	132.57%	130.05%	112.61%	100.00%	-
EPS	42.45	33.83	27.71	20.88	-6.67	11.55	7.84	32.49%
YoY %	25.48%	22.09%	32.71%	413.04%	-157.75%	47.32%	-	-
Horiz. %	541.45%	431.51%	353.44%	266.33%	-85.08%	147.32%	100.00%	-
DPS	16.34	9.56	6.59	4.80	3.22	3.22	2.37	37.93%
YoY %	70.92%	45.07%	37.29%	49.07%	0.00%	35.86%	-	-
Horiz. %	689.45%	403.38%	278.06%	202.53%	135.86%	135.86%	100.00%	-
NAPS	3.205	2.9485	2.4387	2.1583	1.7098	1.2895	1.2951	16.29%
YoY %	8.70%	20.90%	12.99%	26.23%	32.59%	-0.43%	-	-
Horiz. %	247.47%	227.67%	188.30%	166.65%	132.02%	99.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	17.78%	50.00%	2.74%	-10.98%	54.72%	-10.92%	-	-
Horiz. %	222.69%	189.08%	126.05%	122.69%	137.82%	89.08%	100.00%	-
P/EPS	13.88	13.42	10.05	12.55	-43.26	14.07	20.64	-6.39%
YoY %	3.43%	33.53%	-19.92%	129.01%	-407.46%	-31.83%	-	-
Horiz. %	67.25%	65.02%	48.69%	60.80%	-209.59%	68.17%	100.00%	-
EY	7.20	7.45	9.95	7.97	-2.31	7.11	4.85	6.80%
YoY %	-3.36%	-25.13%	24.84%	445.02%	-132.49%	46.60%	-	-
Horiz. %	148.45%	153.61%	205.15%	164.33%	-47.63%	146.60%	100.00%	-
DY	2.76	2.11	2.37	1.83	1.12	1.98	1.46	11.19%
YoY %	30.81%	-10.97%	29.51%	63.39%	-43.43%	35.62%	-	-
Horiz. %	189.04%	144.52%	162.33%	125.34%	76.71%	135.62%	100.00%	-
P/NAPS	1.84	1.54	1.14	1.21	1.69	1.26	1.25	6.65%
YoY %	19.48%	35.09%	-5.79%	-28.40%	34.13%	0.80%	-	-
Horiz. %	147.20%	123.20%	91.20%	96.80%	135.20%	100.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	7.76%	28.95%	28.38%	-8.07%	56.31%	-21.97%	-	-
Horiz. %	200.00%	185.61%	143.94%	112.12%	121.97%	78.03%	100.00%	-
P/EPS	13.82	14.60	12.70	12.70	-42.66	13.56	22.77	-7.98%
YoY %	-5.34%	14.96%	0.00%	129.77%	-414.60%	-40.45%	-	-
Horiz. %	60.69%	64.12%	55.78%	55.78%	-187.35%	59.55%	100.00%	-
EY	7.24	6.85	7.88	7.87	-2.34	7.37	4.39	8.69%
YoY %	5.69%	-13.07%	0.13%	436.32%	-131.75%	67.88%	-	-
Horiz. %	164.92%	156.04%	179.50%	179.27%	-53.30%	167.88%	100.00%	-
DY	2.78	1.93	1.87	1.81	1.13	2.06	1.33	13.06%
YoY %	44.04%	3.21%	3.31%	60.18%	-45.15%	54.89%	-	-
Horiz. %	209.02%	145.11%	140.60%	136.09%	84.96%	154.89%	100.00%	-
P/NAPS	1.83	1.68	1.44	1.23	1.66	1.22	1.38	4.81%
YoY %	8.93%	16.67%	17.07%	-25.90%	36.07%	-11.59%	-	-
Horiz. %	132.61%	121.74%	104.35%	89.13%	120.29%	88.41%	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