[AMBANK] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 83.03%
YoY- 8.85%
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,109,103 9,142,521 6,923,473 4,793,708 2,582,906 9,606,005 7,170,656 -55.87%
PBT 482,396 2,604,280 1,935,906 1,347,032 725,785 2,448,238 1,852,818 -59.32%
Tax -113,734 -559,727 -441,382 -298,444 -157,935 -577,183 -468,098 -61.16%
NP 368,662 2,044,553 1,494,524 1,048,588 567,850 1,871,055 1,384,720 -58.71%
-
NP to SH 339,511 1,918,630 1,399,406 982,759 536,940 1,782,380 1,318,672 -59.62%
-
Tax Rate 23.58% 21.49% 22.80% 22.16% 21.76% 23.58% 25.26% -
Total Cost 1,740,441 7,097,968 5,428,949 3,745,120 2,015,056 7,734,950 5,785,936 -55.20%
-
Net Worth 14,769,178 14,428,049 13,834,660 13,807,359 13,829,360 13,107,061 12,595,341 11.23%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 820,595 360,904 360,976 - 724,495 216,435 -
Div Payout % - 42.77% 25.79% 36.73% - 40.65% 16.41% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 14,769,178 14,428,049 13,834,660 13,807,359 13,829,360 13,107,061 12,595,341 11.23%
NOSH 3,001,865 3,005,843 3,007,535 3,008,139 3,006,382 3,006,206 3,006,047 -0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.48% 22.36% 21.59% 21.87% 21.98% 19.48% 19.31% -
ROE 2.30% 13.30% 10.12% 7.12% 3.88% 13.60% 10.47% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 70.26 304.16 230.20 159.36 85.91 319.54 238.54 -55.83%
EPS 11.31 63.83 46.53 32.67 17.86 59.29 43.87 -59.59%
DPS 0.00 27.30 12.00 12.00 0.00 24.10 7.20 -
NAPS 4.92 4.80 4.60 4.59 4.60 4.36 4.19 11.33%
Adjusted Per Share Value based on latest NOSH - 3,010,256
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 63.64 275.86 208.90 144.64 77.93 289.85 216.36 -55.87%
EPS 10.24 57.89 42.22 29.65 16.20 53.78 39.79 -59.64%
DPS 0.00 24.76 10.89 10.89 0.00 21.86 6.53 -
NAPS 4.4564 4.3534 4.1744 4.1661 4.1728 3.9548 3.8004 11.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.03 6.36 6.60 6.87 7.12 7.18 7.24 -
P/RPS 8.58 2.09 2.87 4.31 8.29 2.25 3.04 100.09%
P/EPS 53.32 9.96 14.18 21.03 39.87 12.11 16.50 119.04%
EY 1.88 10.04 7.05 4.76 2.51 8.26 6.06 -54.27%
DY 0.00 4.29 1.82 1.75 0.00 3.36 0.99 -
P/NAPS 1.23 1.32 1.43 1.50 1.55 1.65 1.73 -20.38%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 22/05/15 12/02/15 19/11/14 22/08/14 20/05/14 17/02/14 -
Price 4.94 6.37 6.47 6.52 7.00 7.28 7.31 -
P/RPS 7.03 2.09 2.81 4.09 8.15 2.28 3.06 74.37%
P/EPS 43.68 9.98 13.91 19.96 39.19 12.28 16.66 90.47%
EY 2.29 10.02 7.19 5.01 2.55 8.14 6.00 -47.47%
DY 0.00 4.29 1.85 1.84 0.00 3.31 0.98 -
P/NAPS 1.00 1.33 1.41 1.42 1.52 1.67 1.74 -30.94%

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