[AMBANK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -68.05%
YoY- 16.49%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,139,086 5,628,197 3,826,627 1,934,376 7,110,740 5,302,181 3,477,850 61.44%
PBT 2,033,614 1,539,885 1,069,509 587,919 1,865,124 1,439,590 981,425 62.46%
Tax -500,743 -373,527 -261,187 -148,631 -473,974 -374,844 -255,096 56.70%
NP 1,532,871 1,166,358 808,322 439,288 1,391,150 1,064,746 726,329 64.45%
-
NP to SH 1,484,416 1,135,262 789,079 429,009 1,342,812 1,026,466 701,155 64.80%
-
Tax Rate 24.62% 24.26% 24.42% 25.28% 25.41% 26.04% 25.99% -
Total Cost 5,606,215 4,461,839 3,018,305 1,495,088 5,719,590 4,237,435 2,751,521 60.64%
-
Net Worth 11,032,852 8,972,188 10,560,025 10,596,527 10,273,863 9,946,142 9,797,536 8.23%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 600,976 197,388 197,439 - 540,729 - 180,322 122.95%
Div Payout % 40.49% 17.39% 25.02% - 40.27% - 25.72% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 11,032,852 8,972,188 10,560,025 10,596,527 10,273,863 9,946,142 9,797,536 8.23%
NOSH 2,989,932 2,990,729 2,991,508 2,993,369 3,004,053 3,004,877 3,005,379 -0.34%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.47% 20.72% 21.12% 22.71% 19.56% 20.08% 20.88% -
ROE 13.45% 12.65% 7.47% 4.05% 13.07% 10.32% 7.16% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 238.77 188.19 127.92 64.62 236.70 176.45 115.72 62.00%
EPS 49.64 37.96 26.37 14.33 44.70 34.16 23.33 65.35%
DPS 20.10 6.60 6.60 0.00 18.00 0.00 6.00 123.72%
NAPS 3.69 3.00 3.53 3.54 3.42 3.31 3.26 8.60%
Adjusted Per Share Value based on latest NOSH - 2,993,369
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 215.41 169.82 115.46 58.37 214.55 159.98 104.94 61.44%
EPS 44.79 34.25 23.81 12.94 40.52 30.97 21.16 64.78%
DPS 18.13 5.96 5.96 0.00 16.32 0.00 5.44 122.95%
NAPS 3.329 2.7072 3.1863 3.1973 3.10 3.0011 2.9562 8.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.31 5.95 5.79 6.51 6.49 7.03 5.93 -
P/RPS 2.64 3.16 4.53 10.07 2.74 3.98 5.12 -35.67%
P/EPS 12.71 15.67 21.95 45.42 14.52 20.58 25.42 -36.97%
EY 7.87 6.38 4.56 2.20 6.89 4.86 3.93 58.80%
DY 3.19 1.11 1.14 0.00 2.77 0.00 1.01 115.11%
P/NAPS 1.71 1.98 1.64 1.84 1.90 2.12 1.82 -4.06%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 14/02/12 16/11/11 15/08/11 18/05/11 18/02/11 12/11/10 -
Price 6.23 6.12 5.65 6.48 6.44 6.32 6.19 -
P/RPS 2.61 3.25 4.42 10.03 2.72 3.58 5.35 -38.00%
P/EPS 12.55 16.12 21.42 45.21 14.41 18.50 26.53 -39.26%
EY 7.97 6.20 4.67 2.21 6.94 5.41 3.77 64.64%
DY 3.23 1.08 1.17 0.00 2.80 0.00 0.97 122.82%
P/NAPS 1.69 2.04 1.60 1.83 1.88 1.91 1.90 -7.50%

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