[AMBANK] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -69.88%
YoY- 16.23%
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 9,142,521 6,923,473 4,793,708 2,582,906 9,606,005 7,170,656 4,761,498 54.54%
PBT 2,604,280 1,935,906 1,347,032 725,785 2,448,238 1,852,818 1,237,727 64.27%
Tax -559,727 -441,382 -298,444 -157,935 -577,183 -468,098 -292,385 54.23%
NP 2,044,553 1,494,524 1,048,588 567,850 1,871,055 1,384,720 945,342 67.31%
-
NP to SH 1,918,630 1,399,406 982,759 536,940 1,782,380 1,318,672 902,839 65.36%
-
Tax Rate 21.49% 22.80% 22.16% 21.76% 23.58% 25.26% 23.62% -
Total Cost 7,097,968 5,428,949 3,745,120 2,015,056 7,734,950 5,785,936 3,816,156 51.29%
-
Net Worth 14,428,049 13,834,660 13,807,359 13,829,360 13,107,061 12,595,341 12,413,142 10.55%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 820,595 360,904 360,976 - 724,495 216,435 216,403 143.36%
Div Payout % 42.77% 25.79% 36.73% - 40.65% 16.41% 23.97% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 14,428,049 13,834,660 13,807,359 13,829,360 13,107,061 12,595,341 12,413,142 10.55%
NOSH 3,005,843 3,007,535 3,008,139 3,006,382 3,006,206 3,006,047 3,005,603 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.36% 21.59% 21.87% 21.98% 19.48% 19.31% 19.85% -
ROE 13.30% 10.12% 7.12% 3.88% 13.60% 10.47% 7.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 304.16 230.20 159.36 85.91 319.54 238.54 158.42 54.53%
EPS 63.83 46.53 32.67 17.86 59.29 43.87 30.04 65.35%
DPS 27.30 12.00 12.00 0.00 24.10 7.20 7.20 143.35%
NAPS 4.80 4.60 4.59 4.60 4.36 4.19 4.13 10.55%
Adjusted Per Share Value based on latest NOSH - 3,006,382
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 275.86 208.90 144.64 77.93 289.85 216.36 143.67 54.54%
EPS 57.89 42.22 29.65 16.20 53.78 39.79 27.24 65.37%
DPS 24.76 10.89 10.89 0.00 21.86 6.53 6.53 143.35%
NAPS 4.3534 4.1744 4.1661 4.1728 3.9548 3.8004 3.7455 10.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.36 6.60 6.87 7.12 7.18 7.24 7.42 -
P/RPS 2.09 2.87 4.31 8.29 2.25 3.04 4.68 -41.60%
P/EPS 9.96 14.18 21.03 39.87 12.11 16.50 24.70 -45.44%
EY 10.04 7.05 4.76 2.51 8.26 6.06 4.05 83.27%
DY 4.29 1.82 1.75 0.00 3.36 0.99 0.97 169.68%
P/NAPS 1.32 1.43 1.50 1.55 1.65 1.73 1.80 -18.69%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 12/02/15 19/11/14 22/08/14 20/05/14 17/02/14 14/11/13 -
Price 6.37 6.47 6.52 7.00 7.28 7.31 7.35 -
P/RPS 2.09 2.81 4.09 8.15 2.28 3.06 4.64 -41.26%
P/EPS 9.98 13.91 19.96 39.19 12.28 16.66 24.47 -45.03%
EY 10.02 7.19 5.01 2.55 8.14 6.00 4.09 81.83%
DY 4.29 1.85 1.84 0.00 3.31 0.98 0.98 167.84%
P/NAPS 1.33 1.41 1.42 1.52 1.67 1.74 1.78 -17.67%

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