[AMBANK] QoQ TTM Result on 30-Jun-2011 [#1]

Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 4.52%
YoY- 25.47%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,385,913 7,436,756 7,459,517 7,341,075 7,110,740 6,962,424 6,852,134 5.12%
PBT 1,989,872 1,965,419 1,953,208 1,936,810 1,865,125 1,748,398 1,666,974 12.51%
Tax -491,115 -472,657 -480,065 -488,083 -473,974 -432,513 -411,016 12.59%
NP 1,498,757 1,492,762 1,473,143 1,448,727 1,391,151 1,315,885 1,255,958 12.49%
-
NP to SH 1,460,537 1,451,608 1,430,736 1,403,538 1,342,812 1,268,215 1,211,378 13.26%
-
Tax Rate 24.68% 24.05% 24.58% 25.20% 25.41% 24.74% 24.66% -
Total Cost 5,887,156 5,943,994 5,986,374 5,892,348 5,719,589 5,646,539 5,596,176 3.43%
-
Net Worth 8,961,656 8,966,887 10,560,730 10,596,527 10,264,737 9,942,561 9,785,055 -5.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 600,727 557,618 557,618 540,259 540,259 496,203 496,203 13.57%
Div Payout % 41.13% 38.41% 38.97% 38.49% 40.23% 39.13% 40.96% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 8,961,656 8,966,887 10,560,730 10,596,527 10,264,737 9,942,561 9,785,055 -5.68%
NOSH 2,987,218 2,988,962 2,991,708 2,993,369 3,001,385 3,003,795 3,001,550 -0.31%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.29% 20.07% 19.75% 19.73% 19.56% 18.90% 18.33% -
ROE 16.30% 16.19% 13.55% 13.25% 13.08% 12.76% 12.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 247.25 248.81 249.34 245.24 236.92 231.79 228.29 5.45%
EPS 48.89 48.57 47.82 46.89 44.74 42.22 40.36 13.62%
DPS 20.10 18.60 18.60 18.00 18.00 16.50 16.50 14.04%
NAPS 3.00 3.00 3.53 3.54 3.42 3.31 3.26 -5.38%
Adjusted Per Share Value based on latest NOSH - 2,993,369
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 223.39 224.93 225.62 222.03 215.07 210.58 207.25 5.12%
EPS 44.17 43.90 43.27 42.45 40.61 38.36 36.64 13.25%
DPS 18.17 16.87 16.87 16.34 16.34 15.01 15.01 13.57%
NAPS 2.7105 2.7121 3.1941 3.205 3.1046 3.0072 2.9595 -5.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.31 5.95 5.79 6.51 6.49 7.03 5.93 -
P/RPS 2.55 2.39 2.32 2.65 2.74 3.03 2.60 -1.28%
P/EPS 12.91 12.25 12.11 13.88 14.51 16.65 14.69 -8.24%
EY 7.75 8.16 8.26 7.20 6.89 6.01 6.81 8.99%
DY 3.19 3.13 3.21 2.76 2.77 2.35 2.78 9.59%
P/NAPS 2.10 1.98 1.64 1.84 1.90 2.12 1.82 10.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 14/02/12 16/11/11 15/08/11 18/05/11 18/02/11 12/11/10 -
Price 6.23 6.12 5.65 6.48 6.44 6.32 6.19 -
P/RPS 2.52 2.46 2.27 2.64 2.72 2.73 2.71 -4.72%
P/EPS 12.74 12.60 11.81 13.82 14.39 14.97 15.34 -11.63%
EY 7.85 7.94 8.46 7.24 6.95 6.68 6.52 13.16%
DY 3.23 3.04 3.29 2.78 2.80 2.61 2.67 13.52%
P/NAPS 2.08 2.04 1.60 1.83 1.88 1.91 1.90 6.21%

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