[AMBANK] QoQ TTM Result on 30-Jun-2014 [#1]

Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 4.21%
YoY- 13.01%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 9,142,521 9,358,822 9,638,215 9,806,660 9,606,005 9,517,765 9,449,283 -2.17%
PBT 2,604,280 2,531,326 2,557,543 2,536,740 2,448,238 2,327,569 2,230,388 10.89%
Tax -559,727 -550,467 -583,242 -581,443 -577,183 -513,843 -463,955 13.34%
NP 2,044,553 1,980,859 1,974,301 1,955,297 1,871,055 1,813,726 1,766,433 10.24%
-
NP to SH 1,918,630 1,863,113 1,862,299 1,857,337 1,782,379 1,723,521 1,703,896 8.24%
-
Tax Rate 21.49% 21.75% 22.80% 22.92% 23.58% 22.08% 20.80% -
Total Cost 7,097,968 7,377,963 7,663,914 7,851,363 7,734,950 7,704,039 7,682,850 -5.14%
-
Net Worth 14,406,216 13,828,111 13,817,077 13,829,360 13,102,803 12,599,333 12,421,756 10.39%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 820,428 869,114 869,114 724,437 724,437 666,737 666,737 14.84%
Div Payout % 42.76% 46.65% 46.67% 39.00% 40.64% 38.68% 39.13% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 14,406,216 13,828,111 13,817,077 13,829,360 13,102,803 12,599,333 12,421,756 10.39%
NOSH 3,001,294 3,006,111 3,010,256 3,006,382 3,005,230 3,007,000 3,007,689 -0.14%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.36% 21.17% 20.48% 19.94% 19.48% 19.06% 18.69% -
ROE 13.32% 13.47% 13.48% 13.43% 13.60% 13.68% 13.72% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 304.62 311.33 320.18 326.19 319.64 316.52 314.17 -2.03%
EPS 63.93 61.98 61.87 61.78 59.31 57.32 56.65 8.40%
DPS 27.30 28.90 28.90 24.10 24.10 22.20 22.20 14.79%
NAPS 4.80 4.60 4.59 4.60 4.36 4.19 4.13 10.55%
Adjusted Per Share Value based on latest NOSH - 3,006,382
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 275.86 282.39 290.82 295.90 289.85 287.18 285.12 -2.17%
EPS 57.89 56.22 56.19 56.04 53.78 52.00 51.41 8.24%
DPS 24.76 26.22 26.22 21.86 21.86 20.12 20.12 14.85%
NAPS 4.3468 4.1724 4.1691 4.1728 3.9536 3.8016 3.7481 10.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.36 6.60 6.87 7.12 7.18 7.24 7.42 -
P/RPS 2.09 2.12 2.15 2.18 2.25 2.29 2.36 -7.78%
P/EPS 9.95 10.65 11.10 11.52 12.11 12.63 13.10 -16.76%
EY 10.05 9.39 9.01 8.68 8.26 7.92 7.63 20.18%
DY 4.29 4.38 4.21 3.38 3.36 3.07 2.99 27.23%
P/NAPS 1.32 1.43 1.50 1.55 1.65 1.73 1.80 -18.69%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 12/02/15 19/11/14 22/08/14 20/05/14 17/02/14 14/11/13 -
Price 6.37 6.47 6.52 7.00 7.28 7.31 7.35 -
P/RPS 2.09 2.08 2.04 2.15 2.28 2.31 2.34 -7.26%
P/EPS 9.96 10.44 10.54 11.33 12.27 12.75 12.97 -16.15%
EY 10.04 9.58 9.49 8.83 8.15 7.84 7.71 19.26%
DY 4.29 4.47 4.43 3.44 3.31 3.04 3.02 26.39%
P/NAPS 1.33 1.41 1.42 1.52 1.67 1.74 1.78 -17.67%

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