[AMBANK] YoY TTM Result on 31-Dec-2009 [#3]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	7,908,740	7,436,756	6,962,424	6,416,916	5,910,856	5,963,696	5,480,234	6.29%
YoY %	6.35%	6.81%	8.50%	8.56%	-0.89%	8.82%	-	-
Horiz. %	144.31%	135.70%	127.05%	117.09%	107.86%	108.82%	100.00%	-
PBT	2,118,280	1,965,419	1,748,398	1,341,208	1,252,896	189,273	722,411	19.61%
YoY %	7.78%	12.41%	30.36%	7.05%	561.95%	-73.80%	-	-
Horiz. %	293.22%	272.06%	242.02%	185.66%	173.43%	26.20%	100.00%	-
Tax	-547,342	-472,657	-432,513	-364,008	-336,731	-126,970	-252,669	13.73%
YoY %	-15.80%	-9.28%	-18.82%	-8.10%	-165.21%	49.75%	-	-
Horiz. %	216.62%	187.07%	171.18%	144.07%	133.27%	50.25%	100.00%	-
NP	1,570,938	1,492,762	1,315,885	977,200	916,165	62,303	469,742	22.26%
YoY %	5.24%	13.44%	34.66%	6.66%	1,370.50%	-86.74%	-	-
Horiz. %	334.43%	317.78%	280.13%	208.03%	195.04%	13.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,544,802	1,451,608	1,268,215	946,686	898,499	-100,504	321,395	29.87%
YoY %	6.42%	14.46%	33.96%	5.36%	993.99%	-131.27%	-	-
Horiz. %	480.66%	451.66%	394.60%	294.56%	279.56%	-31.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	24.05%	24.74%	27.14%	26.88%	67.08%	34.98%	-
YoY %	7.44%	-2.79%	-8.84%	0.97%	-59.93%	91.77%	-	-
Horiz. %	73.87%	68.75%	70.73%	77.59%	76.84%	191.77%	100.00%	-
Total Cost	6,337,802	5,943,994	5,646,539	5,439,716	4,994,691	5,901,393	5,010,492	3.99%
YoY %	6.63%	5.27%	3.80%	8.91%	-15.36%	17.78%	-	-
Horiz. %	126.49%	118.63%	112.69%	108.57%	99.68%	117.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,670,741	8,966,887	9,942,561	9,330,374	7,430,724	6,121,650	4,258,666	18.27%
YoY %	30.15%	-9.81%	6.56%	25.56%	21.38%	43.75%	-	-
Horiz. %	274.05%	210.56%	233.47%	219.09%	174.48%	143.75%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	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 %	39.70%	38.41%	39.13%	23.02%	17.65%	0.00%	33.12%	-
YoY %	3.36%	-1.84%	69.98%	30.42%	0.00%	0.00%	-	-
Horiz. %	119.87%	115.97%	118.15%	69.50%	53.29%	0.00%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	11,670,741	8,966,887	9,942,561	9,330,374	7,430,724	6,121,650	4,258,666	18.27%
YoY %	30.15%	-9.81%	6.56%	25.56%	21.38%	43.75%	-	-
Horiz. %	274.05%	210.56%	233.47%	219.09%	174.48%	143.75%	100.00%	-
NOSH	3,000,190	2,988,962	3,003,795	3,009,798	2,721,877	2,327,623	2,129,333	5.87%
YoY %	0.38%	-0.49%	-0.20%	10.58%	16.94%	9.31%	-	-
Horiz. %	140.90%	140.37%	141.07%	141.35%	127.83%	109.31%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	19.86%	20.07%	18.90%	15.23%	15.50%	1.04%	8.57%	-
YoY %	-1.05%	6.19%	24.10%	-1.74%	1,390.38%	-87.86%	-	-
Horiz. %	231.74%	234.19%	220.54%	177.71%	180.86%	12.14%	100.00%	-
ROE	13.24%	16.19%	12.76%	10.15%	12.09%	-1.64%	7.55%	-
YoY %	-18.22%	26.88%	25.71%	-16.05%	837.20%	-121.72%	-	-
Horiz. %	175.36%	214.44%	169.01%	134.44%	160.13%	-21.72%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	263.61	248.81	231.79	213.20	217.16	256.21	257.37	0.39%
YoY %	5.95%	7.34%	8.72%	-1.82%	-15.24%	-0.45%	-	-
Horiz. %	102.42%	96.67%	90.06%	82.84%	84.38%	99.55%	100.00%	-
EPS	51.49	48.57	42.22	31.45	33.01	-4.32	15.09	22.67%
YoY %	6.01%	15.04%	34.24%	-4.73%	864.12%	-128.63%	-	-
Horiz. %	341.22%	321.87%	279.79%	208.42%	218.75%	-28.63%	100.00%	-
DPS	20.50	18.60	16.50	7.24	5.83	4.58	5.00	26.48%
YoY %	10.22%	12.73%	127.90%	24.19%	27.29%	-8.40%	-	-
Horiz. %	410.00%	372.00%	330.00%	144.80%	116.60%	91.60%	100.00%	-
NAPS	3.89	3.00	3.31	3.10	2.73	2.63	2.00	11.71%
YoY %	29.67%	-9.37%	6.77%	13.55%	3.80%	31.50%	-	-
Horiz. %	194.50%	150.00%	165.50%	155.00%	136.50%	131.50%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,009,798
RPS	238.63	224.39	210.08	193.62	178.35	179.94	165.36	6.29%
YoY %	6.35%	6.81%	8.50%	8.56%	-0.88%	8.82%	-	-
Horiz. %	144.31%	135.70%	127.04%	117.09%	107.86%	108.82%	100.00%	-
EPS	46.61	43.80	38.27	28.56	27.11	-3.03	9.70	29.87%
YoY %	6.42%	14.45%	34.00%	5.35%	994.72%	-131.24%	-	-
Horiz. %	480.52%	451.55%	394.54%	294.43%	279.48%	-31.24%	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	3.5215	2.7056	3.00	2.8153	2.2421	1.8471	1.285	18.27%
YoY %	30.16%	-9.81%	6.56%	25.57%	21.38%	43.74%	-	-
Horiz. %	274.05%	210.55%	233.46%	219.09%	174.48%	143.74%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	6.80	5.95	7.03	5.00	2.47	3.80	3.18	-
P/RPS	2.58	2.39	3.03	2.35	1.14	1.48	1.24	12.97%
YoY %	7.95%	-21.12%	28.94%	106.14%	-22.97%	19.35%	-	-
Horiz. %	208.06%	192.74%	244.35%	189.52%	91.94%	119.35%	100.00%	-
P/EPS	13.21	12.25	16.65	15.90	7.48	-88.01	21.07	-7.47%
YoY %	7.84%	-26.43%	4.72%	112.57%	108.50%	-517.70%	-	-
Horiz. %	62.70%	58.14%	79.02%	75.46%	35.50%	-417.70%	100.00%	-
EY	7.57	8.16	6.01	6.29	13.36	-1.14	4.75	8.06%
YoY %	-7.23%	35.77%	-4.45%	-52.92%	1,271.93%	-124.00%	-	-
Horiz. %	159.37%	171.79%	126.53%	132.42%	281.26%	-24.00%	100.00%	-
DY	3.01	3.13	2.35	1.45	2.36	1.20	1.57	11.44%
YoY %	-3.83%	33.19%	62.07%	-38.56%	96.67%	-23.57%	-	-
Horiz. %	191.72%	199.36%	149.68%	92.36%	150.32%	76.43%	100.00%	-
P/NAPS	1.75	1.98	2.12	1.61	0.90	1.44	1.59	1.60%
YoY %	-11.62%	-6.60%	31.68%	78.89%	-37.50%	-9.43%	-	-
Horiz. %	110.06%	124.53%	133.33%	101.26%	56.60%	90.57%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	19/02/13	14/02/12	18/02/11	08/02/10	13/02/09	28/01/08	13/02/07	-
Price	6.27	6.12	6.32	4.61	2.43	3.56	3.46	-
P/RPS	2.38	2.46	2.73	2.16	1.12	1.39	1.34	10.03%
YoY %	-3.25%	-9.89%	26.39%	92.86%	-19.42%	3.73%	-	-
Horiz. %	177.61%	183.58%	203.73%	161.19%	83.58%	103.73%	100.00%	-
P/EPS	12.18	12.60	14.97	14.66	7.36	-82.45	22.92	-9.99%
YoY %	-3.33%	-15.83%	2.11%	99.18%	108.93%	-459.73%	-	-
Horiz. %	53.14%	54.97%	65.31%	63.96%	32.11%	-359.73%	100.00%	-
EY	8.21	7.94	6.68	6.82	13.58	-1.21	4.36	11.11%
YoY %	3.40%	18.86%	-2.05%	-49.78%	1,222.31%	-127.75%	-	-
Horiz. %	188.30%	182.11%	153.21%	156.42%	311.47%	-27.75%	100.00%	-
DY	3.27	3.04	2.61	1.57	2.40	1.29	1.45	14.50%
YoY %	7.57%	16.48%	66.24%	-34.58%	86.05%	-11.03%	-	-
Horiz. %	225.52%	209.66%	180.00%	108.28%	165.52%	88.97%	100.00%	-
P/NAPS	1.61	2.04	1.91	1.49	0.89	1.35	1.73	-1.18%
YoY %	-21.08%	6.81%	28.19%	67.42%	-34.07%	-21.97%	-	-
Horiz. %	93.06%	117.92%	110.40%	86.13%	51.45%	78.03%	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