[AMBANK] YoY TTM Result on 31-Dec-2008 [#3]

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
TTM Result
Revenue	7,436,756	6,962,424	6,416,916	5,910,856	5,963,696	5,480,234	4,844,606	7.40%
YoY %	6.81%	8.50%	8.56%	-0.89%	8.82%	13.12%	-	-
Horiz. %	153.51%	143.71%	132.45%	122.01%	123.10%	113.12%	100.00%	-
PBT	1,965,419	1,748,398	1,341,208	1,252,896	189,273	722,411	633,908	20.74%
YoY %	12.41%	30.36%	7.05%	561.95%	-73.80%	13.96%	-	-
Horiz. %	310.05%	275.81%	211.58%	197.65%	29.86%	113.96%	100.00%	-
Tax	-472,657	-432,513	-364,008	-336,731	-126,970	-252,669	-231,503	12.62%
YoY %	-9.28%	-18.82%	-8.10%	-165.21%	49.75%	-9.14%	-	-
Horiz. %	204.17%	186.83%	157.24%	145.45%	54.85%	109.14%	100.00%	-
NP	1,492,762	1,315,885	977,200	916,165	62,303	469,742	402,405	24.40%
YoY %	13.44%	34.66%	6.66%	1,370.50%	-86.74%	16.73%	-	-
Horiz. %	370.96%	327.01%	242.84%	227.67%	15.48%	116.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,451,608	1,268,215	946,686	898,499	-100,504	321,395	310,336	29.30%
YoY %	14.46%	33.96%	5.36%	993.99%	-131.27%	3.56%	-	-
Horiz. %	467.75%	408.66%	305.05%	289.52%	-32.39%	103.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.05%	24.74%	27.14%	26.88%	67.08%	34.98%	36.52%	-
YoY %	-2.79%	-8.84%	0.97%	-59.93%	91.77%	-4.22%	-	-
Horiz. %	65.85%	67.74%	74.32%	73.60%	183.68%	95.78%	100.00%	-
Total Cost	5,943,994	5,646,539	5,439,716	4,994,691	5,901,393	5,010,492	4,442,201	4.97%
YoY %	5.27%	3.80%	8.91%	-15.36%	17.78%	12.79%	-	-
Horiz. %	133.81%	127.11%	122.46%	112.44%	132.85%	112.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,966,887	9,942,561	9,330,374	7,430,724	6,121,650	4,258,666	4,967,016	10.34%
YoY %	-9.81%	6.56%	25.56%	21.38%	43.75%	-14.26%	-	-
Horiz. %	180.53%	200.17%	187.85%	149.60%	123.25%	85.74%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	557,618	496,203	217,961	158,561	106,519	106,432	78,322	38.67%
YoY %	12.38%	127.66%	37.46%	48.86%	0.08%	35.89%	-	-
Horiz. %	711.96%	633.54%	278.29%	202.45%	136.00%	135.89%	100.00%	-
Div Payout %	38.41%	39.13%	23.02%	17.65%	0.00%	33.12%	25.24%	-
YoY %	-1.84%	69.98%	30.42%	0.00%	0.00%	31.22%	-	-
Horiz. %	152.18%	155.03%	91.20%	69.93%	0.00%	131.22%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	8,966,887	9,942,561	9,330,374	7,430,724	6,121,650	4,258,666	4,967,016	10.34%
YoY %	-9.81%	6.56%	25.56%	21.38%	43.75%	-14.26%	-	-
Horiz. %	180.53%	200.17%	187.85%	149.60%	123.25%	85.74%	100.00%	-
NOSH	2,988,962	3,003,795	3,009,798	2,721,877	2,327,623	2,129,333	2,131,766	5.79%
YoY %	-0.49%	-0.20%	10.58%	16.94%	9.31%	-0.11%	-	-
Horiz. %	140.21%	140.91%	141.19%	127.68%	109.19%	99.89%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	20.07%	18.90%	15.23%	15.50%	1.04%	8.57%	8.31%	-
YoY %	6.19%	24.10%	-1.74%	1,390.38%	-87.86%	3.13%	-	-
Horiz. %	241.52%	227.44%	183.27%	186.52%	12.52%	103.13%	100.00%	-
ROE	16.19%	12.76%	10.15%	12.09%	-1.64%	7.55%	6.25%	-
YoY %	26.88%	25.71%	-16.05%	837.20%	-121.72%	20.80%	-	-
Horiz. %	259.04%	204.16%	162.40%	193.44%	-26.24%	120.80%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	248.81	231.79	213.20	217.16	256.21	257.37	227.26	1.52%
YoY %	7.34%	8.72%	-1.82%	-15.24%	-0.45%	13.25%	-	-
Horiz. %	109.48%	101.99%	93.81%	95.56%	112.74%	113.25%	100.00%	-
EPS	48.57	42.22	31.45	33.01	-4.32	15.09	14.56	22.22%
YoY %	15.04%	34.24%	-4.73%	864.12%	-128.63%	3.64%	-	-
Horiz. %	333.59%	289.97%	216.00%	226.72%	-29.67%	103.64%	100.00%	-
DPS	18.60	16.50	7.24	5.83	4.58	5.00	3.67	31.04%
YoY %	12.73%	127.90%	24.19%	27.29%	-8.40%	36.24%	-	-
Horiz. %	506.81%	449.59%	197.28%	158.86%	124.80%	136.24%	100.00%	-
NAPS	3.00	3.31	3.10	2.73	2.63	2.00	2.33	4.30%
YoY %	-9.37%	6.77%	13.55%	3.80%	31.50%	-14.16%	-	-
Horiz. %	128.76%	142.06%	133.05%	117.17%	112.88%	85.84%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,721,877
RPS	224.93	210.58	194.08	178.78	180.37	165.75	146.53	7.40%
YoY %	6.81%	8.50%	8.56%	-0.88%	8.82%	13.12%	-	-
Horiz. %	153.50%	143.71%	132.45%	122.01%	123.09%	113.12%	100.00%	-
EPS	43.90	38.36	28.63	27.18	-3.04	9.72	9.39	29.29%
YoY %	14.44%	33.99%	5.33%	994.08%	-131.28%	3.51%	-	-
Horiz. %	467.52%	408.52%	304.90%	289.46%	-32.37%	103.51%	100.00%	-
DPS	16.87	15.01	6.59	4.80	3.22	3.22	2.37	38.67%
YoY %	12.39%	127.77%	37.29%	49.07%	0.00%	35.86%	-	-
Horiz. %	711.81%	633.33%	278.06%	202.53%	135.86%	135.86%	100.00%	-
NAPS	2.7121	3.0072	2.822	2.2474	1.8515	1.288	1.5023	10.34%
YoY %	-9.81%	6.56%	25.57%	21.38%	43.75%	-14.26%	-	-
Horiz. %	180.53%	200.17%	187.85%	149.60%	123.24%	85.74%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	5.95	7.03	5.00	2.47	3.80	3.18	2.37	-
P/RPS	2.39	3.03	2.35	1.14	1.48	1.24	1.04	14.86%
YoY %	-21.12%	28.94%	106.14%	-22.97%	19.35%	19.23%	-	-
Horiz. %	229.81%	291.35%	225.96%	109.62%	142.31%	119.23%	100.00%	-
P/EPS	12.25	16.65	15.90	7.48	-88.01	21.07	16.28	-4.62%
YoY %	-26.43%	4.72%	112.57%	108.50%	-517.70%	29.42%	-	-
Horiz. %	75.25%	102.27%	97.67%	45.95%	-540.60%	129.42%	100.00%	-
EY	8.16	6.01	6.29	13.36	-1.14	4.75	6.14	4.85%
YoY %	35.77%	-4.45%	-52.92%	1,271.93%	-124.00%	-22.64%	-	-
Horiz. %	132.90%	97.88%	102.44%	217.59%	-18.57%	77.36%	100.00%	-
DY	3.13	2.35	1.45	2.36	1.20	1.57	1.55	12.42%
YoY %	33.19%	62.07%	-38.56%	96.67%	-23.57%	1.29%	-	-
Horiz. %	201.94%	151.61%	93.55%	152.26%	77.42%	101.29%	100.00%	-
P/NAPS	1.98	2.12	1.61	0.90	1.44	1.59	1.02	11.68%
YoY %	-6.60%	31.68%	78.89%	-37.50%	-9.43%	55.88%	-	-
Horiz. %	194.12%	207.84%	157.84%	88.24%	141.18%	155.88%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	14/02/12	18/02/11	08/02/10	13/02/09	28/01/08	13/02/07	10/02/06	-
Price	6.12	6.32	4.61	2.43	3.56	3.46	2.65	-
P/RPS	2.46	2.73	2.16	1.12	1.39	1.34	1.17	13.17%
YoY %	-9.89%	26.39%	92.86%	-19.42%	3.73%	14.53%	-	-
Horiz. %	210.26%	233.33%	184.62%	95.73%	118.80%	114.53%	100.00%	-
P/EPS	12.60	14.97	14.66	7.36	-82.45	22.92	18.20	-5.94%
YoY %	-15.83%	2.11%	99.18%	108.93%	-459.73%	25.93%	-	-
Horiz. %	69.23%	82.25%	80.55%	40.44%	-453.02%	125.93%	100.00%	-
EY	7.94	6.68	6.82	13.58	-1.21	4.36	5.49	6.33%
YoY %	18.86%	-2.05%	-49.78%	1,222.31%	-127.75%	-20.58%	-	-
Horiz. %	144.63%	121.68%	124.23%	247.36%	-22.04%	79.42%	100.00%	-
DY	3.04	2.61	1.57	2.40	1.29	1.45	1.39	13.92%
YoY %	16.48%	66.24%	-34.58%	86.05%	-11.03%	4.32%	-	-
Horiz. %	218.71%	187.77%	112.95%	172.66%	92.81%	104.32%	100.00%	-
P/NAPS	2.04	1.91	1.49	0.89	1.35	1.73	1.14	10.17%
YoY %	6.81%	28.19%	67.42%	-34.07%	-21.97%	51.75%	-	-
Horiz. %	178.95%	167.54%	130.70%	78.07%	118.42%	151.75%	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