[AMBANK] YoY TTM Result on 31-Mar-2005 [#4]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	5,994,464	5,687,588	4,951,608	4,233,099	4,419,910	4,203,373	3,449,165	9.64%
YoY %	5.40%	14.86%	16.97%	-4.23%	5.15%	21.87%	-	-
Horiz. %	173.79%	164.90%	143.56%	122.73%	128.14%	121.87%	100.00%	-
PBT	1,194,437	-84,612	715,337	492,567	351,624	396,503	431,849	18.45%
YoY %	1,511.66%	-111.83%	45.23%	40.08%	-11.32%	-8.18%	-	-
Horiz. %	276.59%	-19.59%	165.65%	114.06%	81.42%	91.82%	100.00%	-
Tax	-383,618	-44,285	-232,532	-288,580	-131,081	-140,661	-231,224	8.79%
YoY %	-766.25%	80.96%	19.42%	-120.15%	6.81%	39.17%	-	-
Horiz. %	165.91%	19.15%	100.57%	124.81%	56.69%	60.83%	100.00%	-
NP	810,819	-128,897	482,805	203,987	220,543	255,842	200,625	26.18%
YoY %	729.04%	-126.70%	136.68%	-7.51%	-13.80%	27.52%	-	-
Horiz. %	404.15%	-64.25%	240.65%	101.68%	109.93%	127.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	668,542	-282,456	369,270	203,987	220,543	255,842	200,625	22.19%
YoY %	336.69%	-176.49%	81.03%	-7.51%	-13.80%	27.52%	-	-
Horiz. %	333.23%	-140.79%	184.06%	101.68%	109.93%	127.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.12%	-	32.51%	58.59%	37.28%	35.48%	53.54%	-
YoY %	0.00%	-	-44.51%	57.16%	5.07%	-33.73%	-	-
Horiz. %	59.99%	-	60.72%	109.43%	69.63%	66.27%	100.00%	-
Total Cost	5,183,645	5,816,485	4,468,803	4,029,112	4,199,367	3,947,531	3,248,540	8.09%
YoY %	-10.88%	30.16%	10.91%	-4.05%	6.38%	21.52%	-	-
Horiz. %	159.57%	179.05%	137.56%	124.03%	129.27%	121.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,950,263	4,878,609	4,257,280	3,916,110	3,610,363	2,936,199	2,183,594	21.26%
YoY %	42.46%	14.59%	8.71%	8.47%	22.96%	34.47%	-	-
Horiz. %	318.29%	223.42%	194.97%	179.34%	165.34%	134.47%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	158,561	106,519	106,432	78,322	72,207	35,234	32,617	30.12%
YoY %	48.86%	0.08%	35.89%	8.47%	104.94%	8.02%	-	-
Horiz. %	486.13%	326.58%	326.31%	240.13%	221.38%	108.02%	100.00%	-
Div Payout %	23.72%	0.00%	28.82%	38.40%	32.74%	13.77%	16.26%	-
YoY %	0.00%	0.00%	-24.95%	17.29%	137.76%	-15.31%	-	-
Horiz. %	145.88%	0.00%	177.24%	236.16%	201.35%	84.69%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	6,950,263	4,878,609	4,257,280	3,916,110	3,610,363	2,936,199	2,183,594	21.26%
YoY %	42.46%	14.59%	8.71%	8.47%	22.96%	34.47%	-	-
Horiz. %	318.29%	223.42%	194.97%	179.34%	165.34%	134.47%	100.00%	-
NOSH	2,642,685	2,130,396	2,128,640	1,958,055	1,805,181	978,733	906,055	19.51%
YoY %	24.05%	0.08%	8.71%	8.47%	84.44%	8.02%	-	-
Horiz. %	291.67%	235.13%	234.93%	216.11%	199.24%	108.02%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	13.53%	-2.27%	9.75%	4.82%	4.99%	6.09%	5.82%	-
YoY %	696.04%	-123.28%	102.28%	-3.41%	-18.06%	4.64%	-	-
Horiz. %	232.47%	-39.00%	167.53%	82.82%	85.74%	104.64%	100.00%	-
ROE	9.62%	-5.79%	8.67%	5.21%	6.11%	8.71%	9.19%	-
YoY %	266.15%	-166.78%	66.41%	-14.73%	-29.85%	-5.22%	-	-
Horiz. %	104.68%	-63.00%	94.34%	56.69%	66.49%	94.78%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	226.83	266.97	232.62	216.19	244.85	429.47	380.68	-8.26%
YoY %	-15.04%	14.77%	7.60%	-11.71%	-42.99%	12.82%	-	-
Horiz. %	59.59%	70.13%	61.11%	56.79%	64.32%	112.82%	100.00%	-
EPS	25.30	-13.26	17.35	10.42	12.22	26.14	22.14	2.24%
YoY %	290.80%	-176.43%	66.51%	-14.73%	-53.25%	18.07%	-	-
Horiz. %	114.27%	-59.89%	78.36%	47.06%	55.19%	118.07%	100.00%	-
DPS	6.00	5.00	5.00	4.00	4.00	3.60	3.60	8.87%
YoY %	20.00%	0.00%	25.00%	0.00%	11.11%	0.00%	-	-
Horiz. %	166.67%	138.89%	138.89%	111.11%	111.11%	100.00%	100.00%	-
NAPS	2.63	2.29	2.00	2.00	2.00	3.00	2.41	1.46%
YoY %	14.85%	14.50%	0.00%	0.00%	-33.33%	24.48%	-	-
Horiz. %	109.13%	95.02%	82.99%	82.99%	82.99%	124.48%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,958,055
RPS	180.87	171.61	149.41	127.73	133.36	126.83	104.07	9.64%
YoY %	5.40%	14.86%	16.97%	-4.22%	5.15%	21.87%	-	-
Horiz. %	173.80%	164.90%	143.57%	122.73%	128.14%	121.87%	100.00%	-
EPS	20.17	-8.52	11.14	6.15	6.65	7.72	6.05	22.20%
YoY %	336.74%	-176.48%	81.14%	-7.52%	-13.86%	27.60%	-	-
Horiz. %	333.39%	-140.83%	184.13%	101.65%	109.92%	127.60%	100.00%	-
DPS	4.78	3.21	3.21	2.36	2.18	1.06	0.98	30.19%
YoY %	48.91%	0.00%	36.02%	8.26%	105.66%	8.16%	-	-
Horiz. %	487.76%	327.55%	327.55%	240.82%	222.45%	108.16%	100.00%	-
NAPS	2.0971	1.472	1.2846	1.1816	1.0894	0.8859	0.6589	21.26%
YoY %	42.47%	14.59%	8.72%	8.46%	22.97%	34.45%	-	-
Horiz. %	318.27%	223.40%	194.96%	179.33%	165.34%	134.45%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	3.44	3.76	2.83	2.81	4.04	3.24	5.25	-
P/RPS	1.52	1.41	1.22	1.30	1.65	0.75	1.38	1.62%
YoY %	7.80%	15.57%	-6.15%	-21.21%	120.00%	-45.65%	-	-
Horiz. %	110.14%	102.17%	88.41%	94.20%	119.57%	54.35%	100.00%	-
P/EPS	13.60	-28.36	16.31	26.97	33.07	12.39	23.71	-8.83%
YoY %	147.95%	-273.88%	-39.53%	-18.45%	166.91%	-47.74%	-	-
Horiz. %	57.36%	-119.61%	68.79%	113.75%	139.48%	52.26%	100.00%	-
EY	7.35	-3.53	6.13	3.71	3.02	8.07	4.22	9.67%
YoY %	308.22%	-157.59%	65.23%	22.85%	-62.58%	91.23%	-	-
Horiz. %	174.17%	-83.65%	145.26%	87.91%	71.56%	191.23%	100.00%	-
DY	1.74	1.33	1.77	1.42	0.99	1.11	0.69	16.65%
YoY %	30.83%	-24.86%	24.65%	43.43%	-10.81%	60.87%	-	-
Horiz. %	252.17%	192.75%	256.52%	205.80%	143.48%	160.87%	100.00%	-
P/NAPS	1.31	1.64	1.42	1.41	2.02	1.08	2.18	-8.13%
YoY %	-20.12%	15.49%	0.71%	-30.20%	87.04%	-50.46%	-	-
Horiz. %	60.09%	75.23%	65.14%	64.68%	92.66%	49.54%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	13/05/08	18/05/07	31/05/06	16/05/05	31/05/04	30/05/03	20/05/02	-
Price	3.84	3.98	2.52	2.54	3.46	3.42	5.85	-
P/RPS	1.69	1.49	1.08	1.17	1.41	0.80	1.54	1.55%
YoY %	13.42%	37.96%	-7.69%	-17.02%	76.25%	-48.05%	-	-
Horiz. %	109.74%	96.75%	70.13%	75.97%	91.56%	51.95%	100.00%	-
P/EPS	15.18	-30.02	14.53	24.38	28.32	13.08	26.42	-8.81%
YoY %	150.57%	-306.61%	-40.40%	-13.91%	116.51%	-50.49%	-	-
Horiz. %	57.46%	-113.63%	55.00%	92.28%	107.19%	49.51%	100.00%	-
EY	6.59	-3.33	6.88	4.10	3.53	7.64	3.79	9.64%
YoY %	297.90%	-148.40%	67.80%	16.15%	-53.80%	101.58%	-	-
Horiz. %	173.88%	-87.86%	181.53%	108.18%	93.14%	201.58%	100.00%	-
DY	1.56	1.26	1.98	1.57	1.16	1.05	0.62	16.60%
YoY %	23.81%	-36.36%	26.11%	35.34%	10.48%	69.35%	-	-
Horiz. %	251.61%	203.23%	319.35%	253.23%	187.10%	169.35%	100.00%	-
P/NAPS	1.46	1.74	1.26	1.27	1.73	1.14	2.43	-8.13%
YoY %	-16.09%	38.10%	-0.79%	-26.59%	51.75%	-53.09%	-	-
Horiz. %	60.08%	71.60%	51.85%	52.26%	71.19%	46.91%	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