[AMBANK] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -2.63%
YoY- 8.13%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,587,416 10,331,624 9,606,005 9,560,874 9,522,996 9,529,004 8,705,892 6.63%
PBT 2,694,064 2,903,140 2,448,238 2,470,424 2,475,454 2,549,132 2,138,987 16.61%
Tax -596,888 -631,740 -577,183 -624,130 -584,770 -614,700 -475,499 16.35%
NP 2,097,176 2,271,400 1,871,055 1,846,293 1,890,684 1,934,432 1,663,488 16.68%
-
NP to SH 1,965,518 2,147,760 1,782,380 1,758,229 1,805,678 1,847,928 1,620,724 13.70%
-
Tax Rate 22.16% 21.76% 23.58% 25.26% 23.62% 24.11% 22.23% -
Total Cost 7,490,240 8,060,224 7,734,950 7,714,581 7,632,312 7,594,572 7,042,404 4.19%
-
Net Worth 13,807,359 13,829,360 13,107,061 12,595,341 12,413,142 12,470,310 11,996,669 9.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 721,953 - 724,495 288,580 432,806 - 659,816 6.17%
Div Payout % 36.73% - 40.65% 16.41% 23.97% - 40.71% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 13,807,359 13,829,360 13,107,061 12,595,341 12,413,142 12,470,310 11,996,669 9.81%
NOSH 3,008,139 3,006,382 3,006,206 3,006,048 3,005,603 3,004,894 2,999,167 0.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 21.87% 21.98% 19.48% 19.31% 19.85% 20.30% 19.11% -
ROE 14.24% 15.53% 13.60% 13.96% 14.55% 14.82% 13.51% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 318.72 343.66 319.54 318.05 316.84 317.12 290.28 6.42%
EPS 65.34 71.44 59.29 58.49 60.08 61.52 54.04 13.48%
DPS 24.00 0.00 24.10 9.60 14.40 0.00 22.00 5.96%
NAPS 4.59 4.60 4.36 4.19 4.13 4.15 4.00 9.59%
Adjusted Per Share Value based on latest NOSH - 3,007,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 289.28 311.74 289.85 288.48 287.34 287.52 262.69 6.63%
EPS 59.31 64.81 53.78 53.05 54.48 55.76 48.90 13.71%
DPS 21.78 0.00 21.86 8.71 13.06 0.00 19.91 6.16%
NAPS 4.1661 4.1728 3.9548 3.8004 3.7455 3.7627 3.6198 9.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.87 7.12 7.18 7.24 7.42 7.34 6.55 -
P/RPS 2.16 2.07 2.25 2.28 2.34 2.31 2.26 -2.96%
P/EPS 10.51 9.97 12.11 12.38 12.35 11.94 12.12 -9.05%
EY 9.51 10.03 8.26 8.08 8.10 8.38 8.25 9.92%
DY 3.49 0.00 3.36 1.33 1.94 0.00 3.36 2.56%
P/NAPS 1.50 1.55 1.65 1.73 1.80 1.77 1.64 -5.77%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 22/08/14 20/05/14 17/02/14 14/11/13 16/08/13 16/05/13 -
Price 6.52 7.00 7.28 7.31 7.35 7.96 7.15 -
P/RPS 2.05 2.04 2.28 2.30 2.32 2.51 2.46 -11.43%
P/EPS 9.98 9.80 12.28 12.50 12.23 12.94 13.23 -17.11%
EY 10.02 10.21 8.14 8.00 8.17 7.73 7.56 20.63%
DY 3.68 0.00 3.31 1.31 1.96 0.00 3.08 12.58%
P/NAPS 1.42 1.52 1.67 1.74 1.78 1.92 1.79 -14.29%

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