[AMBANK] QoQ Annualized Quarter 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- -1.36%
YoY- 17.17%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,069,574 6,955,700 6,816,164 6,828,945 6,492,730 6,311,014 6,282,516 8.16%
PBT 1,919,453 1,962,850 2,064,936 1,376,659 1,423,802 1,382,222 1,413,916 22.53%
Tax -499,792 -510,192 -538,088 -334,051 -368,509 -356,262 -351,952 26.25%
NP 1,419,661 1,452,658 1,526,848 1,042,608 1,055,293 1,025,960 1,061,964 21.28%
-
NP to SH 1,368,621 1,402,310 1,473,132 1,008,618 1,022,492 996,790 1,032,948 20.57%
-
Tax Rate 26.04% 25.99% 26.06% 24.27% 25.88% 25.77% 24.89% -
Total Cost 5,649,913 5,503,042 5,289,316 5,786,337 5,437,437 5,285,054 5,220,552 5.39%
-
Net Worth 9,946,143 9,797,536 9,748,667 9,298,697 8,903,721 8,442,143 8,063,096 14.97%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 360,645 - 305,113 - - - -
Div Payout % - 25.72% - 30.25% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 9,946,143 9,797,536 9,748,667 9,298,697 8,903,721 8,442,143 8,063,096 14.97%
NOSH 3,004,877 3,005,379 3,008,848 2,905,842 2,872,168 2,804,698 2,724,019 6.74%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 20.08% 20.88% 22.40% 15.27% 16.25% 16.26% 16.90% -
ROE 13.76% 14.31% 15.11% 10.85% 11.48% 11.81% 12.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 235.27 231.44 226.54 235.01 226.06 225.02 230.63 1.33%
EPS 45.55 46.66 48.96 34.71 35.60 35.54 37.92 12.96%
DPS 0.00 12.00 0.00 10.50 0.00 0.00 0.00 -
NAPS 3.31 3.26 3.24 3.20 3.10 3.01 2.96 7.71%
Adjusted Per Share Value based on latest NOSH - 3,010,572
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 213.82 210.38 206.16 206.54 196.37 190.88 190.02 8.16%
EPS 41.39 42.41 44.56 30.51 30.93 30.15 31.24 20.56%
DPS 0.00 10.91 0.00 9.23 0.00 0.00 0.00 -
NAPS 3.0082 2.9633 2.9485 2.8124 2.693 2.5534 2.4387 14.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 7.03 5.93 4.99 5.00 5.00 4.26 3.38 -
P/RPS 2.99 2.56 2.20 2.13 2.21 1.89 1.47 60.32%
P/EPS 15.43 12.71 10.19 14.41 14.04 11.99 8.91 44.06%
EY 6.48 7.87 9.81 6.94 7.12 8.34 11.22 -30.57%
DY 0.00 2.02 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 2.12 1.82 1.54 1.56 1.61 1.42 1.14 51.05%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 12/11/10 17/08/10 14/05/10 08/02/10 06/11/09 11/08/09 -
Price 6.32 6.19 5.43 4.99 4.61 4.75 4.27 -
P/RPS 2.69 2.67 2.40 2.12 2.04 2.11 1.85 28.25%
P/EPS 13.88 13.27 11.09 14.38 12.95 13.37 11.26 14.92%
EY 7.21 7.54 9.02 6.96 7.72 7.48 8.88 -12.93%
DY 0.00 1.94 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 1.91 1.90 1.68 1.56 1.49 1.58 1.44 20.65%

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