[AMBANK] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	4,761,498	2,382,251	8,705,892	6,358,783	4,018,107	1,811,139	7,139,086	-23.64%
YoY %	99.87%	-72.64%	36.91%	58.25%	121.86%	-74.63%	-	-
Horiz. %	66.70%	33.37%	121.95%	89.07%	56.28%	25.37%	100.00%	-
PBT	1,237,727	637,283	2,138,987	1,668,293	1,150,383	616,326	2,033,614	-28.15%
YoY %	94.22%	-70.21%	28.21%	45.02%	86.65%	-69.69%	-	-
Horiz. %	60.86%	31.34%	105.18%	82.04%	56.57%	30.31%	100.00%	-
Tax	-292,385	-153,675	-475,499	-429,754	-303,929	-162,626	-500,743	-30.11%
YoY %	-90.26%	67.68%	-10.64%	-41.40%	-86.89%	67.52%	-	-
Horiz. %	58.39%	30.69%	94.96%	85.82%	60.70%	32.48%	100.00%	-
NP	945,342	483,608	1,663,488	1,238,539	846,454	453,700	1,532,871	-27.52%
YoY %	95.48%	-70.93%	34.31%	46.32%	86.57%	-70.40%	-	-
Horiz. %	61.67%	31.55%	108.52%	80.80%	55.22%	29.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	902,839	461,982	1,620,724	1,219,527	823,319	442,875	1,484,416	-28.19%
YoY %	95.43%	-71.50%	32.90%	48.12%	85.90%	-70.17%	-	-
Horiz. %	60.82%	31.12%	109.18%	82.16%	55.46%	29.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.62%	24.11%	22.23%	25.76%	26.42%	26.39%	24.62%	-
YoY %	-2.03%	8.46%	-13.70%	-2.50%	0.11%	7.19%	-	-
Horiz. %	95.94%	97.93%	90.29%	104.63%	107.31%	107.19%	100.00%	-
Total Cost	3,816,156	1,898,643	7,042,404	5,120,244	3,171,653	1,357,439	5,606,215	-22.60%
YoY %	100.99%	-73.04%	37.54%	61.44%	133.65%	-75.79%	-	-
Horiz. %	68.07%	33.87%	125.62%	91.33%	56.57%	24.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,413,142	12,470,310	11,996,669	11,662,280	8,991,010	11,439,013	11,032,852	8.16%
YoY %	-0.46%	3.95%	2.87%	29.71%	-21.40%	3.68%	-	-
Horiz. %	112.51%	113.03%	108.74%	105.71%	81.49%	103.68%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	216,403	-	659,816	209,861	209,790	-	600,976	-49.35%
YoY %	0.00%	-	214.41%	0.03%	0.00%	-	-	-
Horiz. %	36.01%	-	109.79%	34.92%	34.91%	-	100.00%	-
Div Payout %	23.97%	-	40.71%	17.21%	25.48%	-	40.49%	-
YoY %	0.00%	-	136.55%	-32.46%	0.00%	-	-	-
Horiz. %	59.20%	-	100.54%	42.50%	62.93%	-	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	12,413,142	12,470,310	11,996,669	11,662,280	8,991,010	11,439,013	11,032,852	8.16%
YoY %	-0.46%	3.95%	2.87%	29.71%	-21.40%	3.68%	-	-
Horiz. %	112.51%	113.03%	108.74%	105.71%	81.49%	103.68%	100.00%	-
NOSH	3,005,603	3,004,894	2,999,167	2,998,015	2,997,003	2,994,506	2,989,932	0.34%
YoY %	0.02%	0.19%	0.04%	0.03%	0.08%	0.15%	-	-
Horiz. %	100.52%	100.50%	100.31%	100.27%	100.24%	100.15%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	19.85%	20.30%	19.11%	19.48%	21.07%	25.05%	21.47%	-
YoY %	-2.22%	6.23%	-1.90%	-7.55%	-15.89%	16.67%	-	-
Horiz. %	92.45%	94.55%	89.01%	90.73%	98.14%	116.67%	100.00%	-
ROE	7.27%	3.70%	13.51%	10.46%	9.16%	3.87%	13.45%	-
YoY %	96.49%	-72.61%	29.16%	14.19%	136.69%	-71.23%	-	-
Horiz. %	54.05%	27.51%	100.45%	77.77%	68.10%	28.77%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	158.42	79.28	290.28	212.10	134.07	60.48	238.77	-23.90%
YoY %	99.82%	-72.69%	36.86%	58.20%	121.68%	-74.67%	-	-
Horiz. %	66.35%	33.20%	121.57%	88.83%	56.15%	25.33%	100.00%	-
EPS	30.04	15.38	54.04	40.67	27.47	14.79	49.64	-28.43%
YoY %	95.32%	-71.54%	32.87%	48.05%	85.73%	-70.21%	-	-
Horiz. %	60.52%	30.98%	108.86%	81.93%	55.34%	29.79%	100.00%	-
DPS	7.20	0.00	22.00	7.00	7.00	0.00	20.10	-49.53%
YoY %	0.00%	0.00%	214.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	35.82%	0.00%	109.45%	34.83%	34.83%	0.00%	100.00%	-
NAPS	4.13	4.15	4.00	3.89	3.00	3.82	3.69	7.79%
YoY %	-0.48%	3.75%	2.83%	29.67%	-21.47%	3.52%	-	-
Horiz. %	111.92%	112.47%	108.40%	105.42%	81.30%	103.52%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,000,190
RPS	144.01	72.05	263.31	192.32	121.53	54.78	215.92	-23.64%
YoY %	99.88%	-72.64%	36.91%	58.25%	121.85%	-74.63%	-	-
Horiz. %	66.70%	33.37%	121.95%	89.07%	56.28%	25.37%	100.00%	-
EPS	27.31	13.97	49.02	36.89	24.90	13.39	44.90	-28.19%
YoY %	95.49%	-71.50%	32.88%	48.15%	85.96%	-70.18%	-	-
Horiz. %	60.82%	31.11%	109.18%	82.16%	55.46%	29.82%	100.00%	-
DPS	6.55	0.00	19.96	6.35	6.35	0.00	18.18	-49.33%
YoY %	0.00%	0.00%	214.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	36.03%	0.00%	109.79%	34.93%	34.93%	0.00%	100.00%	-
NAPS	3.7544	3.7717	3.6284	3.5273	2.7194	3.4598	3.3369	8.16%
YoY %	-0.46%	3.95%	2.87%	29.71%	-21.40%	3.68%	-	-
Horiz. %	112.51%	113.03%	108.74%	105.71%	81.49%	103.68%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	7.42	7.34	6.55	6.80	6.36	6.29	6.31	-
P/RPS	4.68	9.26	2.26	3.21	4.74	10.40	2.64	46.42%
YoY %	-49.46%	309.73%	-29.60%	-32.28%	-54.42%	293.94%	-	-
Horiz. %	177.27%	350.76%	85.61%	121.59%	179.55%	393.94%	100.00%	-
P/EPS	24.70	47.74	12.12	16.72	23.15	42.53	12.71	55.66%
YoY %	-48.26%	293.89%	-27.51%	-27.78%	-45.57%	234.62%	-	-
Horiz. %	194.34%	375.61%	95.36%	131.55%	182.14%	334.62%	100.00%	-
EY	4.05	2.09	8.25	5.98	4.32	2.35	7.87	-35.75%
YoY %	93.78%	-74.67%	37.96%	38.43%	83.83%	-70.14%	-	-
Horiz. %	51.46%	26.56%	104.83%	75.98%	54.89%	29.86%	100.00%	-
DY	0.97	0.00	3.36	1.03	1.10	0.00	3.19	-54.74%
YoY %	0.00%	0.00%	226.21%	-6.36%	0.00%	0.00%	-	-
Horiz. %	30.41%	0.00%	105.33%	32.29%	34.48%	0.00%	100.00%	-
P/NAPS	1.80	1.77	1.64	1.75	2.12	1.65	1.71	3.47%
YoY %	1.69%	7.93%	-6.29%	-17.45%	28.48%	-3.51%	-	-
Horiz. %	105.26%	103.51%	95.91%	102.34%	123.98%	96.49%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	14/11/13	16/08/13	16/05/13	19/02/13	08/11/12	14/08/12	17/05/12	-
Price	7.35	7.96	7.15	6.27	6.38	6.46	6.23	-
P/RPS	4.64	10.04	2.46	2.96	4.76	10.68	2.61	46.70%
YoY %	-53.78%	308.13%	-16.89%	-37.82%	-55.43%	309.20%	-	-
Horiz. %	177.78%	384.67%	94.25%	113.41%	182.38%	409.20%	100.00%	-
P/EPS	24.47	51.77	13.23	15.41	23.22	43.68	12.55	56.00%
YoY %	-52.73%	291.31%	-14.15%	-33.63%	-46.84%	248.05%	-	-
Horiz. %	194.98%	412.51%	105.42%	122.79%	185.02%	348.05%	100.00%	-
EY	4.09	1.93	7.56	6.49	4.31	2.29	7.97	-35.87%
YoY %	111.92%	-74.47%	16.49%	50.58%	88.21%	-71.27%	-	-
Horiz. %	51.32%	24.22%	94.86%	81.43%	54.08%	28.73%	100.00%	-
DY	0.98	0.00	3.08	1.12	1.10	0.00	3.23	-54.81%
YoY %	0.00%	0.00%	175.00%	1.82%	0.00%	0.00%	-	-
Horiz. %	30.34%	0.00%	95.36%	34.67%	34.06%	0.00%	100.00%	-
P/NAPS	1.78	1.92	1.79	1.61	2.13	1.69	1.69	3.51%
YoY %	-7.29%	7.26%	11.18%	-24.41%	26.04%	0.00%	-	-
Horiz. %	105.33%	113.61%	105.92%	95.27%	126.04%	100.00%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos