[AMBANK] QoQ TTM Result on 30-Sep-2012 [#2]

Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 1.38%
YoY- 4.48%
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 9,069,245 8,498,133 7,908,740 7,369,634 7,262,676 7,385,913 7,436,756 14.15%
PBT 2,164,001 2,143,044 2,118,280 2,070,746 2,018,279 1,989,872 1,965,419 6.63%
Tax -466,548 -475,499 -547,342 -533,857 -505,110 -491,115 -472,657 -0.86%
NP 1,697,453 1,667,545 1,570,938 1,536,889 1,513,169 1,498,757 1,492,762 8.95%
-
NP to SH 1,643,483 1,624,376 1,544,802 1,494,777 1,474,403 1,460,537 1,451,608 8.63%
-
Tax Rate 21.56% 22.19% 25.84% 25.78% 25.03% 24.68% 24.05% -
Total Cost 7,371,792 6,830,588 6,337,802 5,832,745 5,749,507 5,887,156 5,943,994 15.44%
-
Net Worth 12,470,310 11,974,891 11,670,741 8,999,500 11,439,013 8,961,656 8,966,887 24.61%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 660,172 660,172 613,262 613,262 600,727 600,727 557,618 11.92%
Div Payout % 40.17% 40.64% 39.70% 41.03% 40.74% 41.13% 38.41% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 12,470,310 11,974,891 11,670,741 8,999,500 11,439,013 8,961,656 8,966,887 24.61%
NOSH 3,004,894 3,001,226 3,000,190 2,999,833 2,994,506 2,987,218 2,988,962 0.35%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.72% 19.62% 19.86% 20.85% 20.83% 20.29% 20.07% -
ROE 13.18% 13.56% 13.24% 16.61% 12.89% 16.30% 16.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 301.82 283.16 263.61 245.67 242.53 247.25 248.81 13.75%
EPS 54.69 54.12 51.49 49.83 49.24 48.89 48.57 8.24%
DPS 22.00 22.00 20.50 20.50 20.10 20.10 18.60 11.85%
NAPS 4.15 3.99 3.89 3.00 3.82 3.00 3.00 24.17%
Adjusted Per Share Value based on latest NOSH - 2,999,833
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 273.65 256.42 238.63 222.37 219.14 222.86 224.39 14.15%
EPS 49.59 49.01 46.61 45.10 44.49 44.07 43.80 8.63%
DPS 19.92 19.92 18.50 18.50 18.13 18.13 16.83 11.90%
NAPS 3.7627 3.6132 3.5215 2.7154 3.4515 2.704 2.7056 24.61%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.34 6.55 6.80 6.36 6.29 6.31 5.95 -
P/RPS 2.43 2.31 2.58 2.59 2.59 2.55 2.39 1.11%
P/EPS 13.42 12.10 13.21 12.76 12.77 12.91 12.25 6.27%
EY 7.45 8.26 7.57 7.83 7.83 7.75 8.16 -5.89%
DY 3.00 3.36 3.01 3.22 3.20 3.19 3.13 -2.79%
P/NAPS 1.77 1.64 1.75 2.12 1.65 2.10 1.98 -7.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 16/05/13 19/02/13 08/11/12 14/08/12 17/05/12 14/02/12 -
Price 7.96 7.15 6.27 6.38 6.46 6.23 6.12 -
P/RPS 2.64 2.53 2.38 2.60 2.66 2.52 2.46 4.82%
P/EPS 14.55 13.21 12.18 12.80 13.12 12.74 12.60 10.07%
EY 6.87 7.57 8.21 7.81 7.62 7.85 7.94 -9.20%
DY 2.76 3.08 3.27 3.21 3.11 3.23 3.04 -6.24%
P/NAPS 1.92 1.79 1.61 2.13 1.69 2.08 2.04 -3.96%

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