[AMBANK] YoY TTM Result on 30-Jun-2010 [#1]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	9,069,245	7,262,676	7,341,075	6,663,203	6,129,256	5,942,141	5,829,403	7.63%
YoY %	24.87%	-1.07%	10.17%	8.71%	3.15%	1.93%	-	-
Horiz. %	155.58%	124.59%	125.93%	114.30%	105.14%	101.93%	100.00%	-
PBT	2,164,001	2,018,279	1,936,810	1,539,414	1,297,482	1,133,199	45,142	90.48%
YoY %	7.22%	4.21%	25.81%	18.65%	14.50%	2,410.30%	-	-
Horiz. %	4,793.76%	4,470.96%	4,290.48%	3,410.16%	2,874.22%	2,510.30%	100.00%	-
Tax	-466,548	-505,110	-488,083	-380,585	-357,883	-349,186	-85,584	32.62%
YoY %	7.63%	-3.49%	-28.25%	-6.34%	-2.49%	-308.00%	-	-
Horiz. %	545.13%	590.19%	570.30%	444.69%	418.17%	408.00%	100.00%	-
NP	1,697,453	1,513,169	1,448,727	1,158,829	939,599	784,013	-40,442	-
YoY %	12.18%	4.45%	25.02%	23.33%	19.84%	2,038.61%	-	-
Horiz. %	-4,197.25%	-3,741.58%	-3,582.23%	-2,865.41%	-2,323.32%	-1,938.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,643,483	1,474,403	1,403,538	1,118,663	916,147	690,378	-220,533	-
YoY %	11.47%	5.05%	25.47%	22.11%	32.70%	413.05%	-	-
Horiz. %	-745.23%	-668.56%	-636.43%	-507.25%	-415.42%	-313.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.56%	25.03%	25.20%	24.72%	27.58%	30.81%	189.59%	-
YoY %	-13.86%	-0.67%	1.94%	-10.37%	-10.48%	-83.75%	-	-
Horiz. %	11.37%	13.20%	13.29%	13.04%	14.55%	16.25%	100.00%	-
Total Cost	7,371,792	5,749,507	5,892,348	5,504,374	5,189,657	5,158,128	5,869,845	3.86%
YoY %	28.22%	-2.42%	7.05%	6.06%	0.61%	-12.12%	-	-
Horiz. %	125.59%	97.95%	100.38%	93.77%	88.41%	87.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,470,310	11,439,013	10,596,527	9,748,667	8,063,096	7,136,035	5,653,166	14.08%
YoY %	9.02%	7.95%	8.70%	20.90%	12.99%	26.23%	-	-
Horiz. %	220.59%	202.35%	187.44%	172.45%	142.63%	126.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	660,172	600,727	540,259	316,110	217,961	158,561	106,519	35.49%
YoY %	9.90%	11.19%	70.91%	45.03%	37.46%	48.86%	-	-
Horiz. %	619.77%	563.96%	507.19%	296.76%	204.62%	148.86%	100.00%	-
Div Payout %	40.17%	40.74%	38.49%	28.26%	23.79%	22.97%	0.00%	-
YoY %	-1.40%	5.85%	36.20%	18.79%	3.57%	0.00%	-	-
Horiz. %	174.88%	177.36%	167.57%	123.03%	103.57%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	12,470,310	11,439,013	10,596,527	9,748,667	8,063,096	7,136,035	5,653,166	14.08%
YoY %	9.02%	7.95%	8.70%	20.90%	12.99%	26.23%	-	-
Horiz. %	220.59%	202.35%	187.44%	172.45%	142.63%	126.23%	100.00%	-
NOSH	3,004,894	2,994,506	2,993,369	3,008,848	2,724,019	2,723,677	2,208,268	5.26%
YoY %	0.35%	0.04%	-0.51%	10.46%	0.01%	23.34%	-	-
Horiz. %	136.07%	135.60%	135.55%	136.25%	123.36%	123.34%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	18.72%	20.83%	19.73%	17.39%	15.33%	13.19%	-0.69%	-
YoY %	-10.13%	5.58%	13.46%	13.44%	16.22%	2,011.59%	-	-
Horiz. %	-2,713.04%	-3,018.84%	-2,859.42%	-2,520.29%	-2,221.74%	-1,911.59%	100.00%	-
ROE	13.18%	12.89%	13.25%	11.48%	11.36%	9.67%	-3.90%	-
YoY %	2.25%	-2.72%	15.42%	1.06%	17.48%	347.95%	-	-
Horiz. %	-337.95%	-330.51%	-339.74%	-294.36%	-291.28%	-247.95%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	301.82	242.53	245.24	221.45	225.01	218.17	263.98	2.25%
YoY %	24.45%	-1.11%	10.74%	-1.58%	3.14%	-17.35%	-	-
Horiz. %	114.33%	91.87%	92.90%	83.89%	85.24%	82.65%	100.00%	-
EPS	54.69	49.24	46.89	37.18	33.63	25.35	-9.99	-
YoY %	11.07%	5.01%	26.12%	10.56%	32.66%	353.75%	-	-
Horiz. %	-547.45%	-492.89%	-469.37%	-372.17%	-336.64%	-253.75%	100.00%	-
DPS	22.00	20.10	18.00	10.51	8.00	5.82	4.82	28.76%
YoY %	9.45%	11.67%	71.27%	31.37%	37.46%	20.75%	-	-
Horiz. %	456.43%	417.01%	373.44%	218.05%	165.98%	120.75%	100.00%	-
NAPS	4.15	3.82	3.54	3.24	2.96	2.62	2.56	8.37%
YoY %	8.64%	7.91%	9.26%	9.46%	12.98%	2.34%	-	-
Horiz. %	162.11%	149.22%	138.28%	126.56%	115.62%	102.34%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,008,848
RPS	273.65	219.14	221.50	201.05	184.94	179.29	175.89	7.63%
YoY %	24.87%	-1.07%	10.17%	8.71%	3.15%	1.93%	-	-
Horiz. %	155.58%	124.59%	125.93%	114.30%	105.15%	101.93%	100.00%	-
EPS	49.59	44.49	42.35	33.75	27.64	20.83	-6.65	-
YoY %	11.46%	5.05%	25.48%	22.11%	32.69%	413.23%	-	-
Horiz. %	-745.71%	-669.02%	-636.84%	-507.52%	-415.64%	-313.23%	100.00%	-
DPS	19.92	18.13	16.30	9.54	6.58	4.78	3.21	35.52%
YoY %	9.87%	11.23%	70.86%	44.98%	37.66%	48.91%	-	-
Horiz. %	620.56%	564.80%	507.79%	297.20%	204.98%	148.91%	100.00%	-
NAPS	3.7627	3.4515	3.1973	2.9415	2.4329	2.1532	1.7057	14.08%
YoY %	9.02%	7.95%	8.70%	20.91%	12.99%	26.24%	-	-
Horiz. %	220.60%	202.35%	187.45%	172.45%	142.63%	126.24%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	7.34	6.29	6.51	4.99	3.38	3.18	4.32	-
P/RPS	2.43	2.59	2.65	2.25	1.50	1.46	1.64	6.76%
YoY %	-6.18%	-2.26%	17.78%	50.00%	2.74%	-10.98%	-	-
Horiz. %	148.17%	157.93%	161.59%	137.20%	91.46%	89.02%	100.00%	-
P/EPS	13.42	12.77	13.88	13.42	10.05	12.55	-43.26	-
YoY %	5.09%	-8.00%	3.43%	33.53%	-19.92%	129.01%	-	-
Horiz. %	-31.02%	-29.52%	-32.09%	-31.02%	-23.23%	-29.01%	100.00%	-
EY	7.45	7.83	7.20	7.45	9.95	7.97	-2.31	-
YoY %	-4.85%	8.75%	-3.36%	-25.13%	24.84%	445.02%	-	-
Horiz. %	-322.51%	-338.96%	-311.69%	-322.51%	-430.74%	-345.02%	100.00%	-
DY	3.00	3.20	2.76	2.11	2.37	1.83	1.12	17.82%
YoY %	-6.25%	15.94%	30.81%	-10.97%	29.51%	63.39%	-	-
Horiz. %	267.86%	285.71%	246.43%	188.39%	211.61%	163.39%	100.00%	-
P/NAPS	1.77	1.65	1.84	1.54	1.14	1.21	1.69	0.77%
YoY %	7.27%	-10.33%	19.48%	35.09%	-5.79%	-28.40%	-	-
Horiz. %	104.73%	97.63%	108.88%	91.12%	67.46%	71.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	16/08/13	14/08/12	15/08/11	17/08/10	11/08/09	12/08/08	08/08/07	-
Price	7.96	6.46	6.48	5.43	4.27	3.22	4.26	-
P/RPS	2.64	2.66	2.64	2.45	1.90	1.48	1.61	8.58%
YoY %	-0.75%	0.76%	7.76%	28.95%	28.38%	-8.07%	-	-
Horiz. %	163.98%	165.22%	163.98%	152.17%	118.01%	91.93%	100.00%	-
P/EPS	14.55	13.12	13.82	14.60	12.70	12.70	-42.66	-
YoY %	10.90%	-5.07%	-5.34%	14.96%	0.00%	129.77%	-	-
Horiz. %	-34.11%	-30.75%	-32.40%	-34.22%	-29.77%	-29.77%	100.00%	-
EY	6.87	7.62	7.24	6.85	7.88	7.87	-2.34	-
YoY %	-9.84%	5.25%	5.69%	-13.07%	0.13%	436.32%	-	-
Horiz. %	-293.59%	-325.64%	-309.40%	-292.74%	-336.75%	-336.32%	100.00%	-
DY	2.76	3.11	2.78	1.93	1.87	1.81	1.13	16.03%
YoY %	-11.25%	11.87%	44.04%	3.21%	3.31%	60.18%	-	-
Horiz. %	244.25%	275.22%	246.02%	170.80%	165.49%	160.18%	100.00%	-
P/NAPS	1.92	1.69	1.83	1.68	1.44	1.23	1.66	2.45%
YoY %	13.61%	-7.65%	8.93%	16.67%	17.07%	-25.90%	-	-
Horiz. %	115.66%	101.81%	110.24%	101.20%	86.75%	74.10%	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