[AMBANK] QoQ TTM Result on 31-Dec-2008 [#3]

Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 5.91%
YoY- 993.99%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 6,254,934 6,129,256 5,970,417 5,910,856 5,975,256 5,942,141 5,994,464 2.87%
PBT 1,309,409 1,297,482 1,217,636 1,252,896 1,233,623 1,133,199 1,194,437 6.31%
Tax -357,402 -357,883 -339,382 -336,731 -329,754 -349,186 -383,618 -4.60%
NP 952,007 939,599 878,254 916,165 903,869 784,013 810,819 11.28%
-
NP to SH 926,175 916,147 860,824 898,499 848,384 690,378 668,542 24.24%
-
Tax Rate 27.29% 27.58% 27.87% 26.88% 26.73% 30.81% 32.12% -
Total Cost 5,302,927 5,189,657 5,092,163 4,994,691 5,071,387 5,158,128 5,183,645 1.52%
-
Net Worth 8,688,408 8,063,096 7,737,622 7,430,724 7,407,702 7,136,035 6,950,263 16.02%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 217,961 217,961 217,961 158,561 158,561 158,561 158,561 23.60%
Div Payout % 23.53% 23.79% 25.32% 17.65% 18.69% 22.97% 23.72% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 8,688,408 8,063,096 7,737,622 7,430,724 7,407,702 7,136,035 6,950,263 16.02%
NOSH 2,886,514 2,724,019 2,724,515 2,721,877 2,723,420 2,723,677 2,642,685 6.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.22% 15.33% 14.71% 15.50% 15.13% 13.19% 13.53% -
ROE 10.66% 11.36% 11.13% 12.09% 11.45% 9.67% 9.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 216.70 225.01 219.14 217.16 219.40 218.17 226.83 -2.99%
EPS 32.09 33.63 31.60 33.01 31.15 25.35 25.30 17.15%
DPS 7.55 8.00 8.00 5.83 5.82 5.82 6.00 16.53%
NAPS 3.01 2.96 2.84 2.73 2.72 2.62 2.63 9.40%
Adjusted Per Share Value based on latest NOSH - 2,721,877
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 188.73 184.94 180.15 178.35 180.29 179.29 180.87 2.87%
EPS 27.95 27.64 25.97 27.11 25.60 20.83 20.17 24.26%
DPS 6.58 6.58 6.58 4.78 4.78 4.78 4.78 23.72%
NAPS 2.6216 2.4329 2.3347 2.2421 2.2352 2.1532 2.0971 16.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.26 3.38 2.61 2.47 2.96 3.18 3.44 -
P/RPS 1.97 1.50 1.19 1.14 1.35 1.46 1.52 18.85%
P/EPS 13.28 10.05 8.26 7.48 9.50 12.55 13.60 -1.57%
EY 7.53 9.95 12.11 13.36 10.52 7.97 7.35 1.62%
DY 1.77 2.37 3.07 2.36 1.97 1.83 1.74 1.14%
P/NAPS 1.42 1.14 0.92 0.90 1.09 1.21 1.31 5.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 11/08/09 15/05/09 13/02/09 11/11/08 12/08/08 13/05/08 -
Price 4.75 4.27 3.18 2.43 2.25 3.22 3.84 -
P/RPS 2.19 1.90 1.45 1.12 1.03 1.48 1.69 18.84%
P/EPS 14.80 12.70 10.06 7.36 7.22 12.70 15.18 -1.67%
EY 6.76 7.88 9.94 13.58 13.85 7.87 6.59 1.71%
DY 1.59 1.87 2.52 2.40 2.59 1.81 1.56 1.27%
P/NAPS 1.58 1.44 1.12 0.89 0.83 1.23 1.46 5.40%

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