[AMBANK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 95.43%
YoY- 9.66%
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,582,906 9,606,005 7,170,656 4,761,498 2,382,251 8,705,892 6,358,783 -45.24%
PBT 725,785 2,448,238 1,852,818 1,237,727 637,283 2,138,987 1,668,293 -42.67%
Tax -157,935 -577,183 -468,098 -292,385 -153,675 -475,499 -429,754 -48.78%
NP 567,850 1,871,055 1,384,720 945,342 483,608 1,663,488 1,238,539 -40.62%
-
NP to SH 536,940 1,782,380 1,318,672 902,839 461,982 1,620,724 1,219,527 -42.21%
-
Tax Rate 21.76% 23.58% 25.26% 23.62% 24.11% 22.23% 25.76% -
Total Cost 2,015,056 7,734,950 5,785,936 3,816,156 1,898,643 7,042,404 5,120,244 -46.38%
-
Net Worth 13,829,360 13,107,061 12,595,341 12,413,142 12,470,310 11,996,669 11,662,280 12.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 724,495 216,435 216,403 - 659,816 209,861 -
Div Payout % - 40.65% 16.41% 23.97% - 40.71% 17.21% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 13,829,360 13,107,061 12,595,341 12,413,142 12,470,310 11,996,669 11,662,280 12.06%
NOSH 3,006,382 3,006,206 3,006,047 3,005,603 3,004,894 2,999,167 2,998,015 0.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 21.98% 19.48% 19.31% 19.85% 20.30% 19.11% 19.48% -
ROE 3.88% 13.60% 10.47% 7.27% 3.70% 13.51% 10.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 85.91 319.54 238.54 158.42 79.28 290.28 212.10 -45.34%
EPS 17.86 59.29 43.87 30.04 15.38 54.04 40.67 -42.31%
DPS 0.00 24.10 7.20 7.20 0.00 22.00 7.00 -
NAPS 4.60 4.36 4.19 4.13 4.15 4.00 3.89 11.85%
Adjusted Per Share Value based on latest NOSH - 3,007,689
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.12 290.54 216.88 144.01 72.05 263.31 192.32 -45.24%
EPS 16.24 53.91 39.88 27.31 13.97 49.02 36.89 -42.21%
DPS 0.00 21.91 6.55 6.55 0.00 19.96 6.35 -
NAPS 4.1827 3.9643 3.8095 3.7544 3.7717 3.6284 3.5273 12.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.12 7.18 7.24 7.42 7.34 6.55 6.80 -
P/RPS 8.29 2.25 3.04 4.68 9.26 2.26 3.21 88.56%
P/EPS 39.87 12.11 16.50 24.70 47.74 12.12 16.72 78.77%
EY 2.51 8.26 6.06 4.05 2.09 8.25 5.98 -44.02%
DY 0.00 3.36 0.99 0.97 0.00 3.36 1.03 -
P/NAPS 1.55 1.65 1.73 1.80 1.77 1.64 1.75 -7.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 20/05/14 17/02/14 14/11/13 16/08/13 16/05/13 19/02/13 -
Price 7.00 7.28 7.31 7.35 7.96 7.15 6.27 -
P/RPS 8.15 2.28 3.06 4.64 10.04 2.46 2.96 96.81%
P/EPS 39.19 12.28 16.66 24.47 51.77 13.23 15.41 86.63%
EY 2.55 8.14 6.00 4.09 1.93 7.56 6.49 -46.44%
DY 0.00 3.31 0.98 0.98 0.00 3.08 1.12 -
P/NAPS 1.52 1.67 1.74 1.78 1.92 1.79 1.61 -3.77%

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