[AMBANK] YoY TTM Result on 30-Sep-2009 [#2]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	7,369,634	7,459,517	6,852,134	6,254,934	5,975,256	5,942,915	5,132,536	6.20%
YoY %	-1.20%	8.86%	9.55%	4.68%	0.54%	15.79%	-	-
Horiz. %	143.59%	145.34%	133.50%	121.87%	116.42%	115.79%	100.00%	-
PBT	2,070,746	1,953,208	1,666,974	1,309,409	1,233,623	110,633	683,167	20.28%
YoY %	6.02%	17.17%	27.31%	6.14%	1,015.06%	-83.81%	-	-
Horiz. %	303.11%	285.90%	244.01%	191.67%	180.57%	16.19%	100.00%	-
Tax	-533,857	-480,065	-411,016	-357,402	-329,754	-124,700	-231,509	14.92%
YoY %	-11.21%	-16.80%	-15.00%	-8.38%	-164.44%	46.14%	-	-
Horiz. %	230.60%	207.36%	177.54%	154.38%	142.44%	53.86%	100.00%	-
NP	1,536,889	1,473,143	1,255,958	952,007	903,869	-14,067	451,658	22.61%
YoY %	4.33%	17.29%	31.93%	5.33%	6,525.46%	-103.11%	-	-
Horiz. %	340.28%	326.16%	278.08%	210.78%	200.12%	-3.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,494,777	1,430,736	1,211,378	926,175	848,384	-201,178	334,007	28.34%
YoY %	4.48%	18.11%	30.79%	9.17%	521.71%	-160.23%	-	-
Horiz. %	447.53%	428.36%	362.68%	277.29%	254.00%	-60.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.78%	24.58%	24.66%	27.29%	26.73%	112.72%	33.89%	-
YoY %	4.88%	-0.32%	-9.64%	2.10%	-76.29%	232.61%	-	-
Horiz. %	76.07%	72.53%	72.76%	80.53%	78.87%	332.61%	100.00%	-
Total Cost	5,832,745	5,986,374	5,596,176	5,302,927	5,071,387	5,956,982	4,680,878	3.73%
YoY %	-2.57%	6.97%	5.53%	4.57%	-14.87%	27.26%	-	-
Horiz. %	124.61%	127.89%	119.55%	113.29%	108.34%	127.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,999,500	10,560,730	9,785,055	8,688,408	7,407,702	5,857,122	4,259,320	13.26%
YoY %	-14.78%	7.93%	12.62%	17.29%	26.47%	37.51%	-	-
Horiz. %	211.29%	247.94%	229.73%	203.99%	173.92%	137.51%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	613,262	557,618	496,203	217,961	158,561	106,519	106,432	33.85%
YoY %	9.98%	12.38%	127.66%	37.46%	48.86%	0.08%	-	-
Horiz. %	576.20%	523.92%	466.22%	204.79%	148.98%	100.08%	100.00%	-
Div Payout %	41.03%	38.97%	40.96%	23.53%	18.69%	0.00%	31.87%	-
YoY %	5.29%	-4.86%	74.08%	25.90%	0.00%	0.00%	-	-
Horiz. %	128.74%	122.28%	128.52%	73.83%	58.64%	0.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	8,999,500	10,560,730	9,785,055	8,688,408	7,407,702	5,857,122	4,259,320	13.26%
YoY %	-14.78%	7.93%	12.62%	17.29%	26.47%	37.51%	-	-
Horiz. %	211.29%	247.94%	229.73%	203.99%	173.92%	137.51%	100.00%	-
NOSH	2,999,833	2,991,708	3,001,550	2,886,514	2,723,420	2,296,910	2,129,660	5.87%
YoY %	0.27%	-0.33%	3.99%	5.99%	18.57%	7.85%	-	-
Horiz. %	140.86%	140.48%	140.94%	135.54%	127.88%	107.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	20.85%	19.75%	18.33%	15.22%	15.13%	-0.24%	8.80%	-
YoY %	5.57%	7.75%	20.43%	0.59%	6,404.17%	-102.73%	-	-
Horiz. %	236.93%	224.43%	208.30%	172.95%	171.93%	-2.73%	100.00%	-
ROE	16.61%	13.55%	12.38%	10.66%	11.45%	-3.43%	7.84%	-
YoY %	22.58%	9.45%	16.14%	-6.90%	433.82%	-143.75%	-	-
Horiz. %	211.86%	172.83%	157.91%	135.97%	146.05%	-43.75%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	245.67	249.34	228.29	216.70	219.40	258.74	241.00	0.32%
YoY %	-1.47%	9.22%	5.35%	-1.23%	-15.20%	7.36%	-	-
Horiz. %	101.94%	103.46%	94.73%	89.92%	91.04%	107.36%	100.00%	-
EPS	49.83	47.82	40.36	32.09	31.15	-8.76	15.68	21.23%
YoY %	4.20%	18.48%	25.77%	3.02%	455.59%	-155.87%	-	-
Horiz. %	317.79%	304.97%	257.40%	204.66%	198.66%	-55.87%	100.00%	-
DPS	20.50	18.60	16.50	7.55	5.82	4.64	5.00	26.48%
YoY %	10.22%	12.73%	118.54%	29.73%	25.43%	-7.20%	-	-
Horiz. %	410.00%	372.00%	330.00%	151.00%	116.40%	92.80%	100.00%	-
NAPS	3.00	3.53	3.26	3.01	2.72	2.55	2.00	6.98%
YoY %	-15.01%	8.28%	8.31%	10.66%	6.67%	27.50%	-	-
Horiz. %	150.00%	176.50%	163.00%	150.50%	136.00%	127.50%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,886,514
RPS	222.37	225.08	206.75	188.73	180.29	179.32	154.87	6.20%
YoY %	-1.20%	8.87%	9.55%	4.68%	0.54%	15.79%	-	-
Horiz. %	143.58%	145.33%	133.50%	121.86%	116.41%	115.79%	100.00%	-
EPS	45.10	43.17	36.55	27.95	25.60	-6.07	10.08	28.33%
YoY %	4.47%	18.11%	30.77%	9.18%	521.75%	-160.22%	-	-
Horiz. %	447.42%	428.27%	362.60%	277.28%	253.97%	-60.22%	100.00%	-
DPS	18.50	16.83	14.97	6.58	4.78	3.21	3.21	33.86%
YoY %	9.92%	12.42%	127.51%	37.66%	48.91%	0.00%	-	-
Horiz. %	576.32%	524.30%	466.36%	204.98%	148.91%	100.00%	100.00%	-
NAPS	2.7154	3.1865	2.9525	2.6216	2.2352	1.7673	1.2852	13.26%
YoY %	-14.78%	7.93%	12.62%	17.29%	26.48%	37.51%	-	-
Horiz. %	211.28%	247.94%	229.73%	203.98%	173.92%	137.51%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	6.36	5.79	5.93	4.26	2.96	4.34	2.48	-
P/RPS	2.59	2.32	2.60	1.97	1.35	1.68	1.03	16.59%
YoY %	11.64%	-10.77%	31.98%	45.93%	-19.64%	63.11%	-	-
Horiz. %	251.46%	225.24%	252.43%	191.26%	131.07%	163.11%	100.00%	-
P/EPS	12.76	12.11	14.69	13.28	9.50	-49.55	15.81	-3.50%
YoY %	5.37%	-17.56%	10.62%	39.79%	119.17%	-413.41%	-	-
Horiz. %	80.71%	76.60%	92.92%	84.00%	60.09%	-313.41%	100.00%	-
EY	7.83	8.26	6.81	7.53	10.52	-2.02	6.32	3.63%
YoY %	-5.21%	21.29%	-9.56%	-28.42%	620.79%	-131.96%	-	-
Horiz. %	123.89%	130.70%	107.75%	119.15%	166.46%	-31.96%	100.00%	-
DY	3.22	3.21	2.78	1.77	1.97	1.07	2.02	8.07%
YoY %	0.31%	15.47%	57.06%	-10.15%	84.11%	-47.03%	-	-
Horiz. %	159.41%	158.91%	137.62%	87.62%	97.52%	52.97%	100.00%	-
P/NAPS	2.12	1.64	1.82	1.42	1.09	1.70	1.24	9.34%
YoY %	29.27%	-9.89%	28.17%	30.28%	-35.88%	37.10%	-	-
Horiz. %	170.97%	132.26%	146.77%	114.52%	87.90%	137.10%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/11/12	16/11/11	12/11/10	06/11/09	11/11/08	14/11/07	14/11/06	-
Price	6.38	5.65	6.19	4.75	2.25	4.14	2.90	-
P/RPS	2.60	2.27	2.71	2.19	1.03	1.60	1.20	13.74%
YoY %	14.54%	-16.24%	23.74%	112.62%	-35.63%	33.33%	-	-
Horiz. %	216.67%	189.17%	225.83%	182.50%	85.83%	133.33%	100.00%	-
P/EPS	12.80	11.81	15.34	14.80	7.22	-47.27	18.49	-5.94%
YoY %	8.38%	-23.01%	3.65%	104.99%	115.27%	-355.65%	-	-
Horiz. %	69.23%	63.87%	82.96%	80.04%	39.05%	-255.65%	100.00%	-
EY	7.81	8.46	6.52	6.76	13.85	-2.12	5.41	6.30%
YoY %	-7.68%	29.75%	-3.55%	-51.19%	753.30%	-139.19%	-	-
Horiz. %	144.36%	156.38%	120.52%	124.95%	256.01%	-39.19%	100.00%	-
DY	3.21	3.29	2.67	1.59	2.59	1.12	1.72	10.94%
YoY %	-2.43%	23.22%	67.92%	-38.61%	131.25%	-34.88%	-	-
Horiz. %	186.63%	191.28%	155.23%	92.44%	150.58%	65.12%	100.00%	-
P/NAPS	2.13	1.60	1.90	1.58	0.83	1.62	1.45	6.61%
YoY %	33.12%	-15.79%	20.25%	90.36%	-48.77%	11.72%	-	-
Horiz. %	146.90%	110.34%	131.03%	108.97%	57.24%	111.72%	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