[AMBANK] YoY TTM Result on 30-Jun-2011 [#1]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	9,806,660	9,069,245	7,262,676	7,341,075	6,663,203	6,129,256	5,942,141	8.70%
YoY %	8.13%	24.87%	-1.07%	10.17%	8.71%	3.15%	-	-
Horiz. %	165.04%	152.63%	122.22%	123.54%	112.13%	103.15%	100.00%	-
PBT	2,536,740	2,164,001	2,018,279	1,936,810	1,539,414	1,297,482	1,133,199	14.36%
YoY %	17.22%	7.22%	4.21%	25.81%	18.65%	14.50%	-	-
Horiz. %	223.86%	190.96%	178.10%	170.92%	135.85%	114.50%	100.00%	-
Tax	-581,443	-466,548	-505,110	-488,083	-380,585	-357,883	-349,186	8.86%
YoY %	-24.63%	7.63%	-3.49%	-28.25%	-6.34%	-2.49%	-	-
Horiz. %	166.51%	133.61%	144.65%	139.78%	108.99%	102.49%	100.00%	-
NP	1,955,297	1,697,453	1,513,169	1,448,727	1,158,829	939,599	784,013	16.44%
YoY %	15.19%	12.18%	4.45%	25.02%	23.33%	19.84%	-	-
Horiz. %	249.40%	216.51%	193.00%	184.78%	147.81%	119.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,857,337	1,643,483	1,474,403	1,403,538	1,118,663	916,147	690,378	17.92%
YoY %	13.01%	11.47%	5.05%	25.47%	22.11%	32.70%	-	-
Horiz. %	269.03%	238.06%	213.56%	203.30%	162.04%	132.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.92%	21.56%	25.03%	25.20%	24.72%	27.58%	30.81%	-
YoY %	6.31%	-13.86%	-0.67%	1.94%	-10.37%	-10.48%	-	-
Horiz. %	74.39%	69.98%	81.24%	81.79%	80.23%	89.52%	100.00%	-
Total Cost	7,851,363	7,371,792	5,749,507	5,892,348	5,504,374	5,189,657	5,158,128	7.24%
YoY %	6.51%	28.22%	-2.42%	7.05%	6.06%	0.61%	-	-
Horiz. %	152.21%	142.92%	111.46%	114.23%	106.71%	100.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,829,360	12,470,310	11,439,013	10,596,527	9,748,667	8,063,096	7,136,035	11.65%
YoY %	10.90%	9.02%	7.95%	8.70%	20.90%	12.99%	-	-
Horiz. %	193.80%	174.75%	160.30%	148.49%	136.61%	112.99%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	724,437	660,172	600,727	540,259	316,110	217,961	158,561	28.80%
YoY %	9.73%	9.90%	11.19%	70.91%	45.03%	37.46%	-	-
Horiz. %	456.88%	416.35%	378.86%	340.73%	199.36%	137.46%	100.00%	-
Div Payout %	39.00%	40.17%	40.74%	38.49%	28.26%	23.79%	22.97%	-
YoY %	-2.91%	-1.40%	5.85%	36.20%	18.79%	3.57%	-	-
Horiz. %	169.79%	174.88%	177.36%	167.57%	123.03%	103.57%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	13,829,360	12,470,310	11,439,013	10,596,527	9,748,667	8,063,096	7,136,035	11.65%
YoY %	10.90%	9.02%	7.95%	8.70%	20.90%	12.99%	-	-
Horiz. %	193.80%	174.75%	160.30%	148.49%	136.61%	112.99%	100.00%	-
NOSH	3,006,382	3,004,894	2,994,506	2,993,369	3,008,848	2,724,019	2,723,677	1.65%
YoY %	0.05%	0.35%	0.04%	-0.51%	10.46%	0.01%	-	-
Horiz. %	110.38%	110.32%	109.94%	109.90%	110.47%	100.01%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	19.94%	18.72%	20.83%	19.73%	17.39%	15.33%	13.19%	-
YoY %	6.52%	-10.13%	5.58%	13.46%	13.44%	16.22%	-	-
Horiz. %	151.18%	141.93%	157.92%	149.58%	131.84%	116.22%	100.00%	-
ROE	13.43%	13.18%	12.89%	13.25%	11.48%	11.36%	9.67%	-
YoY %	1.90%	2.25%	-2.72%	15.42%	1.06%	17.48%	-	-
Horiz. %	138.88%	136.30%	133.30%	137.02%	118.72%	117.48%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	326.19	301.82	242.53	245.24	221.45	225.01	218.17	6.92%
YoY %	8.07%	24.45%	-1.11%	10.74%	-1.58%	3.14%	-	-
Horiz. %	149.51%	138.34%	111.17%	112.41%	101.50%	103.14%	100.00%	-
EPS	61.78	54.69	49.24	46.89	37.18	33.63	25.35	15.99%
YoY %	12.96%	11.07%	5.01%	26.12%	10.56%	32.66%	-	-
Horiz. %	243.71%	215.74%	194.24%	184.97%	146.67%	132.66%	100.00%	-
DPS	24.10	22.00	20.10	18.00	10.51	8.00	5.82	26.70%
YoY %	9.55%	9.45%	11.67%	71.27%	31.37%	37.46%	-	-
Horiz. %	414.09%	378.01%	345.36%	309.28%	180.58%	137.46%	100.00%	-
NAPS	4.60	4.15	3.82	3.54	3.24	2.96	2.62	9.83%
YoY %	10.84%	8.64%	7.91%	9.26%	9.46%	12.98%	-	-
Horiz. %	175.57%	158.40%	145.80%	135.11%	123.66%	112.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,993,369
RPS	296.61	274.30	219.66	222.03	201.53	185.38	179.72	8.70%
YoY %	8.13%	24.87%	-1.07%	10.17%	8.71%	3.15%	-	-
Horiz. %	165.04%	152.63%	122.22%	123.54%	112.14%	103.15%	100.00%	-
EPS	56.18	49.71	44.59	42.45	33.83	27.71	20.88	17.92%
YoY %	13.02%	11.48%	5.04%	25.48%	22.09%	32.71%	-	-
Horiz. %	269.06%	238.07%	213.55%	203.30%	162.02%	132.71%	100.00%	-
DPS	21.91	19.97	18.17	16.34	9.56	6.59	4.80	28.78%
YoY %	9.71%	9.91%	11.20%	70.92%	45.07%	37.29%	-	-
Horiz. %	456.46%	416.04%	378.54%	340.42%	199.17%	137.29%	100.00%	-
NAPS	4.1827	3.7717	3.4598	3.205	2.9485	2.4387	2.1583	11.65%
YoY %	10.90%	9.01%	7.95%	8.70%	20.90%	12.99%	-	-
Horiz. %	193.80%	174.75%	160.30%	148.50%	136.61%	112.99%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	7.12	7.34	6.29	6.51	4.99	3.38	3.18	-
P/RPS	2.18	2.43	2.59	2.65	2.25	1.50	1.46	6.90%
YoY %	-10.29%	-6.18%	-2.26%	17.78%	50.00%	2.74%	-	-
Horiz. %	149.32%	166.44%	177.40%	181.51%	154.11%	102.74%	100.00%	-
P/EPS	11.52	13.42	12.77	13.88	13.42	10.05	12.55	-1.41%
YoY %	-14.16%	5.09%	-8.00%	3.43%	33.53%	-19.92%	-	-
Horiz. %	91.79%	106.93%	101.75%	110.60%	106.93%	80.08%	100.00%	-
EY	8.68	7.45	7.83	7.20	7.45	9.95	7.97	1.43%
YoY %	16.51%	-4.85%	8.75%	-3.36%	-25.13%	24.84%	-	-
Horiz. %	108.91%	93.48%	98.24%	90.34%	93.48%	124.84%	100.00%	-
DY	3.38	3.00	3.20	2.76	2.11	2.37	1.83	10.76%
YoY %	12.67%	-6.25%	15.94%	30.81%	-10.97%	29.51%	-	-
Horiz. %	184.70%	163.93%	174.86%	150.82%	115.30%	129.51%	100.00%	-
P/NAPS	1.55	1.77	1.65	1.84	1.54	1.14	1.21	4.21%
YoY %	-12.43%	7.27%	-10.33%	19.48%	35.09%	-5.79%	-	-
Horiz. %	128.10%	146.28%	136.36%	152.07%	127.27%	94.21%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/08/14	16/08/13	14/08/12	15/08/11	17/08/10	11/08/09	12/08/08	-
Price	7.00	7.96	6.46	6.48	5.43	4.27	3.22	-
P/RPS	2.15	2.64	2.66	2.64	2.45	1.90	1.48	6.41%
YoY %	-18.56%	-0.75%	0.76%	7.76%	28.95%	28.38%	-	-
Horiz. %	145.27%	178.38%	179.73%	178.38%	165.54%	128.38%	100.00%	-
P/EPS	11.33	14.55	13.12	13.82	14.60	12.70	12.70	-1.88%
YoY %	-22.13%	10.90%	-5.07%	-5.34%	14.96%	0.00%	-	-
Horiz. %	89.21%	114.57%	103.31%	108.82%	114.96%	100.00%	100.00%	-
EY	8.83	6.87	7.62	7.24	6.85	7.88	7.87	1.93%
YoY %	28.53%	-9.84%	5.25%	5.69%	-13.07%	0.13%	-	-
Horiz. %	112.20%	87.29%	96.82%	91.99%	87.04%	100.13%	100.00%	-
DY	3.44	2.76	3.11	2.78	1.93	1.87	1.81	11.29%
YoY %	24.64%	-11.25%	11.87%	44.04%	3.21%	3.31%	-	-
Horiz. %	190.06%	152.49%	171.82%	153.59%	106.63%	103.31%	100.00%	-
P/NAPS	1.52	1.92	1.69	1.83	1.68	1.44	1.23	3.58%
YoY %	-20.83%	13.61%	-7.65%	8.93%	16.67%	17.07%	-	-
Horiz. %	123.58%	156.10%	137.40%	148.78%	136.59%	117.07%	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