[AMBANK] YoY TTM Result on 31-Mar-2010 [#4]

Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 6.54%
YoY- 17.17%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 8,498,133 7,385,913 7,110,740 6,529,791 5,970,417 5,994,464 5,687,588 6.91%
PBT 2,143,044 1,989,872 1,865,125 1,376,659 1,217,636 1,194,437 -84,612 -
Tax -475,499 -491,115 -473,974 -334,051 -339,382 -383,618 -44,285 48.47%
NP 1,667,545 1,498,757 1,391,151 1,042,608 878,254 810,819 -128,897 -
-
NP to SH 1,624,376 1,460,537 1,342,812 1,008,617 860,824 668,542 -282,456 -
-
Tax Rate 22.19% 24.68% 25.41% 24.27% 27.87% 32.12% - -
Total Cost 6,830,588 5,887,156 5,719,589 5,487,183 5,092,163 5,183,645 5,816,485 2.71%
-
Net Worth 11,974,891 8,961,656 10,264,737 9,633,833 7,737,622 6,950,263 4,878,609 16.12%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 660,172 600,727 540,259 316,110 217,961 158,561 106,519 35.49%
Div Payout % 40.64% 41.13% 40.23% 31.34% 25.32% 23.72% 0.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 11,974,891 8,961,656 10,264,737 9,633,833 7,737,622 6,950,263 4,878,609 16.12%
NOSH 3,001,226 2,987,218 3,001,385 3,010,572 2,724,515 2,642,685 2,130,396 5.87%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 19.62% 20.29% 19.56% 15.97% 14.71% 13.53% -2.27% -
ROE 13.56% 16.30% 13.08% 10.47% 11.13% 9.62% -5.79% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 283.16 247.25 236.92 216.90 219.14 226.83 266.97 0.98%
EPS 54.12 48.89 44.74 33.50 31.60 25.30 -13.26 -
DPS 22.00 20.10 18.00 10.50 8.00 6.00 5.00 27.98%
NAPS 3.99 3.00 3.42 3.20 2.84 2.63 2.29 9.68%
Adjusted Per Share Value based on latest NOSH - 3,010,572
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 257.03 223.39 215.07 197.50 180.58 181.30 172.02 6.91%
EPS 49.13 44.17 40.61 30.51 26.04 20.22 -8.54 -
DPS 19.97 18.17 16.34 9.56 6.59 4.80 3.22 35.50%
NAPS 3.6218 2.7105 3.1046 2.9138 2.3403 2.1021 1.4756 16.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 6.55 6.31 6.49 5.00 2.61 3.44 3.76 -
P/RPS 2.31 2.55 2.74 2.31 1.19 1.52 1.41 8.56%
P/EPS 12.10 12.91 14.51 14.92 8.26 13.60 -28.36 -
EY 8.26 7.75 6.89 6.70 12.11 7.35 -3.53 -
DY 3.36 3.19 2.77 2.10 3.07 1.74 1.33 16.68%
P/NAPS 1.64 2.10 1.90 1.56 0.92 1.31 1.64 0.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 17/05/12 18/05/11 14/05/10 15/05/09 13/05/08 18/05/07 -
Price 7.15 6.23 6.44 4.99 3.18 3.84 3.98 -
P/RPS 2.53 2.52 2.72 2.30 1.45 1.69 1.49 9.21%
P/EPS 13.21 12.74 14.39 14.89 10.06 15.18 -30.02 -
EY 7.57 7.85 6.95 6.71 9.94 6.59 -3.33 -
DY 3.08 3.23 2.80 2.10 2.52 1.56 1.26 16.04%
P/NAPS 1.79 2.08 1.88 1.56 1.12 1.46 1.74 0.47%

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