[AMBANK] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	8,285,751	6,140,604	4,162,679	2,062,933	8,416,039	6,313,525	4,197,244	57.30%
YoY %	34.93%	47.52%	101.78%	-75.49%	33.30%	50.42%	-	-
Horiz. %	197.41%	146.30%	99.18%	49.15%	200.51%	150.42%	100.00%	-
PBT	1,801,190	1,360,446	951,536	479,380	1,731,012	1,389,143	983,373	49.64%
YoY %	32.40%	42.97%	98.49%	-72.31%	24.61%	41.26%	-	-
Horiz. %	183.16%	138.34%	96.76%	48.75%	176.03%	141.26%	100.00%	-
Tax	-392,414	-308,353	-216,890	-119,935	-331,533	-300,890	-206,802	53.21%
YoY %	-27.26%	-42.17%	-80.84%	63.82%	-10.18%	-45.50%	-	-
Horiz. %	189.75%	149.11%	104.88%	58.00%	160.31%	145.50%	100.00%	-
NP	1,408,776	1,052,093	734,646	359,445	1,399,479	1,088,253	776,571	48.69%
YoY %	33.90%	43.21%	104.38%	-74.32%	28.60%	40.14%	-	-
Horiz. %	181.41%	135.48%	94.60%	46.29%	180.21%	140.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,324,607	988,793	675,626	323,000	1,302,206	1,022,182	722,029	49.80%
YoY %	33.96%	46.35%	109.17%	-75.20%	27.39%	41.57%	-	-
Horiz. %	183.46%	136.95%	93.57%	44.74%	180.35%	141.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.79%	22.67%	22.79%	25.02%	19.15%	21.66%	21.03%	-
YoY %	-3.88%	-0.53%	-8.91%	30.65%	-11.59%	3.00%	-	-
Horiz. %	103.61%	107.80%	108.37%	118.97%	91.06%	103.00%	100.00%	-
Total Cost	6,876,975	5,088,511	3,428,033	1,703,488	7,016,560	5,225,272	3,420,673	59.22%
YoY %	35.15%	48.44%	101.24%	-75.72%	34.28%	52.76%	-	-
Horiz. %	201.04%	148.76%	100.22%	49.80%	205.12%	152.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,993,892	15,633,090	15,515,043	15,458,286	15,116,769	14,842,971	14,723,021	5.66%
YoY %	2.31%	0.76%	0.37%	2.26%	1.84%	0.81%	-	-
Horiz. %	108.63%	106.18%	105.38%	104.99%	102.67%	100.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	529,121	150,318	150,339	-	465,824	150,232	150,234	131.30%
YoY %	252.00%	-0.01%	0.00%	-	210.07%	-0.00%	-	-
Horiz. %	352.20%	100.06%	100.07%	-	310.07%	100.00%	100.00%	-
Div Payout %	39.95%	15.20%	22.25%	-	35.77%	14.70%	20.81%	-
YoY %	162.83%	-31.69%	0.00%	-	143.33%	-29.36%	-	-
Horiz. %	191.98%	73.04%	106.92%	-	171.89%	70.64%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	15,993,892	15,633,090	15,515,043	15,458,286	15,116,769	14,842,971	14,723,021	5.66%
YoY %	2.31%	0.76%	0.37%	2.26%	1.84%	0.81%	-	-
Horiz. %	108.63%	106.18%	105.38%	104.99%	102.67%	100.81%	100.00%	-
NOSH	3,006,370	3,006,363	3,006,791	3,007,448	3,005,321	3,004,650	3,004,698	0.03%
YoY %	0.00%	-0.01%	-0.02%	0.07%	0.02%	-0.00%	-	-
Horiz. %	100.06%	100.06%	100.07%	100.09%	100.02%	100.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	17.00%	17.13%	17.65%	17.42%	16.63%	17.24%	18.50%	-
YoY %	-0.76%	-2.95%	1.32%	4.75%	-3.54%	-6.81%	-	-
Horiz. %	91.89%	92.59%	95.41%	94.16%	89.89%	93.19%	100.00%	-
ROE	8.28%	6.33%	4.35%	2.09%	8.61%	6.89%	4.90%	-
YoY %	30.81%	45.52%	108.13%	-75.73%	24.96%	40.61%	-	-
Horiz. %	168.98%	129.18%	88.78%	42.65%	175.71%	140.61%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	275.61	204.25	138.44	68.59	280.04	210.13	139.69	57.24%
YoY %	34.94%	47.54%	101.84%	-75.51%	33.27%	50.43%	-	-
Horiz. %	197.30%	146.22%	99.11%	49.10%	200.47%	150.43%	100.00%	-
EPS	44.06	32.89	22.47	10.74	43.33	34.02	24.03	49.75%
YoY %	33.96%	46.37%	109.22%	-75.21%	27.37%	41.57%	-	-
Horiz. %	183.35%	136.87%	93.51%	44.69%	180.32%	141.57%	100.00%	-
DPS	17.60	5.00	5.00	0.00	15.50	5.00	5.00	131.22%
YoY %	252.00%	0.00%	0.00%	0.00%	210.00%	0.00%	-	-
Horiz. %	352.00%	100.00%	100.00%	0.00%	310.00%	100.00%	100.00%	-
NAPS	5.32	5.20	5.16	5.14	5.03	4.94	4.90	5.63%
YoY %	2.31%	0.78%	0.39%	2.19%	1.82%	0.82%	-	-
Horiz. %	108.57%	106.12%	105.31%	104.90%	102.65%	100.82%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,007,448
RPS	250.01	185.28	125.60	62.25	253.94	190.50	126.64	57.30%
YoY %	34.94%	47.52%	101.77%	-75.49%	33.30%	50.43%	-	-
Horiz. %	197.42%	146.30%	99.18%	49.16%	200.52%	150.43%	100.00%	-
EPS	39.97	29.84	20.39	9.75	39.29	30.84	21.79	49.79%
YoY %	33.95%	46.35%	109.13%	-75.18%	27.40%	41.53%	-	-
Horiz. %	183.43%	136.94%	93.58%	44.75%	180.31%	141.53%	100.00%	-
DPS	15.97	4.54	4.54	0.00	14.06	4.53	4.53	131.45%
YoY %	251.76%	0.00%	0.00%	0.00%	210.38%	0.00%	-	-
Horiz. %	352.54%	100.22%	100.22%	0.00%	310.38%	100.00%	100.00%	-
NAPS	4.8259	4.717	4.6814	4.6643	4.5612	4.4786	4.4424	5.67%
YoY %	2.31%	0.76%	0.37%	2.26%	1.84%	0.81%	-	-
Horiz. %	108.63%	106.18%	105.38%	105.00%	102.67%	100.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	4.65	4.31	4.09	4.44	4.60	4.53	4.56	-
P/RPS	1.69	2.11	2.95	6.47	1.64	2.16	3.26	-35.44%
YoY %	-19.91%	-28.47%	-54.40%	294.51%	-24.07%	-33.74%	-	-
Horiz. %	51.84%	64.72%	90.49%	198.47%	50.31%	66.26%	100.00%	-
P/EPS	10.55	13.10	18.20	41.34	10.62	13.32	18.98	-32.37%
YoY %	-19.47%	-28.02%	-55.97%	289.27%	-20.27%	-29.82%	-	-
Horiz. %	55.58%	69.02%	95.89%	217.81%	55.95%	70.18%	100.00%	-
EY	9.48	7.63	5.49	2.42	9.42	7.51	5.27	47.85%
YoY %	24.25%	38.98%	126.86%	-74.31%	25.43%	42.50%	-	-
Horiz. %	179.89%	144.78%	104.17%	45.92%	178.75%	142.50%	100.00%	-
DY	3.78	1.16	1.22	0.00	3.37	1.10	1.10	127.54%
YoY %	225.86%	-4.92%	0.00%	0.00%	206.36%	0.00%	-	-
Horiz. %	343.64%	105.45%	110.91%	0.00%	306.36%	100.00%	100.00%	-
P/NAPS	0.87	0.83	0.79	0.86	0.91	0.92	0.93	-4.34%
YoY %	4.82%	5.06%	-8.14%	-5.49%	-1.09%	-1.08%	-	-
Horiz. %	93.55%	89.25%	84.95%	92.47%	97.85%	98.92%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	24/02/17	21/11/16	22/08/16	27/05/16	26/02/16	19/11/15	-
Price	5.19	4.62	4.10	4.42	4.40	4.50	4.66	-
P/RPS	1.88	2.26	2.96	6.44	1.57	2.14	3.34	-31.80%
YoY %	-16.81%	-23.65%	-54.04%	310.19%	-26.64%	-35.93%	-	-
Horiz. %	56.29%	67.66%	88.62%	192.81%	47.01%	64.07%	100.00%	-
P/EPS	11.78	14.05	18.25	41.15	10.15	13.23	19.39	-28.24%
YoY %	-16.16%	-23.01%	-55.65%	305.42%	-23.28%	-31.77%	-	-
Horiz. %	60.75%	72.46%	94.12%	212.22%	52.35%	68.23%	100.00%	-
EY	8.49	7.12	5.48	2.43	9.85	7.56	5.16	39.32%
YoY %	19.24%	29.93%	125.51%	-75.33%	30.29%	46.51%	-	-
Horiz. %	164.53%	137.98%	106.20%	47.09%	190.89%	146.51%	100.00%	-
DY	3.39	1.08	1.22	0.00	3.52	1.11	1.07	115.56%
YoY %	213.89%	-11.48%	0.00%	0.00%	217.12%	3.74%	-	-
Horiz. %	316.82%	100.93%	114.02%	0.00%	328.97%	103.74%	100.00%	-
P/NAPS	0.98	0.89	0.79	0.86	0.87	0.91	0.95	2.09%
YoY %	10.11%	12.66%	-8.14%	-1.15%	-4.40%	-4.21%	-	-
Horiz. %	103.16%	93.68%	83.16%	90.53%	91.58%	95.79%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

286

PTRANS

PERAK TRANSIT BERHAD

256

GENTING

GENTING BHD

135

DSONIC

DATASONIC GROUP BERHAD

119

YTLPOWR

YTL POWER INTERNATIONAL BHD

117

DUFU

DUFU TECHNOLOGY CORP. BHD

113

MAHSING

MAH SING GROUP BHD

101

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More