[AMBANK] YoY TTM Result on 30-Sep-2014 [#2]

Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 0.27%
YoY- 9.3%
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 8,328,843 8,381,474 8,546,057 9,638,215 9,449,283 7,369,634 7,459,517 1.85%
PBT 1,730,939 1,699,175 2,240,621 2,557,543 2,230,388 2,070,746 1,953,208 -1.99%
Tax -335,156 -341,621 -468,085 -583,242 -463,955 -533,857 -480,065 -5.80%
NP 1,395,783 1,357,554 1,772,536 1,974,301 1,766,433 1,536,889 1,473,143 -0.89%
-
NP to SH 1,308,720 1,255,803 1,657,900 1,862,299 1,703,896 1,494,777 1,430,736 -1.47%
-
Tax Rate 19.36% 20.11% 20.89% 22.80% 20.80% 25.78% 24.58% -
Total Cost 6,933,060 7,023,920 6,773,521 7,663,914 7,682,850 5,832,745 5,986,374 2.47%
-
Net Worth 16,242,435 15,511,936 14,723,788 13,817,077 12,421,756 8,999,500 10,560,730 7.43%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 529,198 465,787 609,440 869,114 666,737 613,262 557,618 -0.86%
Div Payout % 40.44% 37.09% 36.76% 46.67% 39.13% 41.03% 38.97% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 16,242,435 15,511,936 14,723,788 13,817,077 12,421,756 8,999,500 10,560,730 7.43%
NOSH 3,007,858 3,006,189 3,004,854 3,010,256 3,007,689 2,999,833 2,991,708 0.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.76% 16.20% 20.74% 20.48% 18.69% 20.85% 19.75% -
ROE 8.06% 8.10% 11.26% 13.48% 13.72% 16.61% 13.55% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 276.90 278.81 284.41 320.18 314.17 245.67 249.34 1.76%
EPS 43.51 41.77 55.17 61.87 56.65 49.83 47.82 -1.56%
DPS 17.60 15.50 20.30 28.90 22.20 20.50 18.60 -0.91%
NAPS 5.40 5.16 4.90 4.59 4.13 3.00 3.53 7.33%
Adjusted Per Share Value based on latest NOSH - 3,010,256
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 251.91 253.50 258.48 291.51 285.80 222.90 225.62 1.85%
EPS 39.58 37.98 50.14 56.33 51.53 45.21 43.27 -1.47%
DPS 16.01 14.09 18.43 26.29 20.17 18.55 16.87 -0.86%
NAPS 4.9126 4.6916 4.4533 4.179 3.757 2.7219 3.1941 7.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.36 4.09 4.56 6.87 7.42 6.36 5.79 -
P/RPS 1.57 1.47 1.60 2.15 2.36 2.59 2.32 -6.29%
P/EPS 10.02 9.79 8.26 11.10 13.10 12.76 12.11 -3.10%
EY 9.98 10.21 12.10 9.01 7.63 7.83 8.26 3.19%
DY 4.04 3.79 4.45 4.21 2.99 3.22 3.21 3.90%
P/NAPS 0.81 0.79 0.93 1.50 1.80 2.12 1.64 -11.08%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 21/11/16 19/11/15 19/11/14 14/11/13 08/11/12 16/11/11 -
Price 4.12 4.10 4.66 6.52 7.35 6.38 5.65 -
P/RPS 1.49 1.47 1.64 2.04 2.34 2.60 2.27 -6.77%
P/EPS 9.47 9.81 8.45 10.54 12.97 12.80 11.81 -3.61%
EY 10.56 10.19 11.84 9.49 7.71 7.81 8.46 3.76%
DY 4.27 3.78 4.36 4.43 3.02 3.21 3.29 4.43%
P/NAPS 0.76 0.79 0.95 1.42 1.78 2.13 1.60 -11.65%

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