[AMBANK] QoQ TTM Result on 31-Dec-2009 [#3]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	6,852,134	6,663,203	6,529,791	6,416,916	6,254,934	6,129,256	5,970,417	9.60%
YoY %	2.84%	2.04%	1.76%	2.59%	2.05%	2.66%	-	-
Horiz. %	114.77%	111.60%	109.37%	107.48%	104.77%	102.66%	100.00%	-
PBT	1,666,974	1,539,414	1,376,659	1,341,208	1,309,409	1,297,482	1,217,636	23.27%
YoY %	8.29%	11.82%	2.64%	2.43%	0.92%	6.56%	-	-
Horiz. %	136.90%	126.43%	113.06%	110.15%	107.54%	106.56%	100.00%	-
Tax	-411,016	-380,585	-334,051	-364,008	-357,402	-357,883	-339,382	13.60%
YoY %	-8.00%	-13.93%	8.23%	-1.85%	0.13%	-5.45%	-	-
Horiz. %	121.11%	112.14%	98.43%	107.26%	105.31%	105.45%	100.00%	-
NP	1,255,958	1,158,829	1,042,608	977,200	952,007	939,599	878,254	26.90%
YoY %	8.38%	11.15%	6.69%	2.65%	1.32%	6.98%	-	-
Horiz. %	143.01%	131.95%	118.71%	111.27%	108.40%	106.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,211,378	1,118,663	1,008,617	946,686	926,175	916,147	860,824	25.55%
YoY %	8.29%	10.91%	6.54%	2.21%	1.09%	6.43%	-	-
Horiz. %	140.72%	129.95%	117.17%	109.97%	107.59%	106.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.66%	24.72%	24.27%	27.14%	27.29%	27.58%	27.87%	-
YoY %	-0.24%	1.85%	-10.57%	-0.55%	-1.05%	-1.04%	-	-
Horiz. %	88.48%	88.70%	87.08%	97.38%	97.92%	98.96%	100.00%	-
Total Cost	5,596,176	5,504,374	5,487,183	5,439,716	5,302,927	5,189,657	5,092,163	6.48%
YoY %	1.67%	0.31%	0.87%	2.58%	2.18%	1.91%	-	-
Horiz. %	109.90%	108.10%	107.76%	106.83%	104.14%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,785,055	9,748,667	9,633,833	9,330,374	8,688,408	8,063,096	7,737,622	16.92%
YoY %	0.37%	1.19%	3.25%	7.39%	7.76%	4.21%	-	-
Horiz. %	126.46%	125.99%	124.51%	120.58%	112.29%	104.21%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	496,203	316,110	316,110	217,961	217,961	217,961	217,961	72.96%
YoY %	56.97%	0.00%	45.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	227.66%	145.03%	145.03%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	40.96%	28.26%	31.34%	23.02%	23.53%	23.79%	25.32%	-
YoY %	44.94%	-9.83%	36.14%	-2.17%	-1.09%	-6.04%	-	-
Horiz. %	161.77%	111.61%	123.78%	90.92%	92.93%	93.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	9,785,055	9,748,667	9,633,833	9,330,374	8,688,408	8,063,096	7,737,622	16.92%
YoY %	0.37%	1.19%	3.25%	7.39%	7.76%	4.21%	-	-
Horiz. %	126.46%	125.99%	124.51%	120.58%	112.29%	104.21%	100.00%	-
NOSH	3,001,550	3,008,848	3,010,572	3,009,798	2,886,514	2,724,019	2,724,515	6.66%
YoY %	-0.24%	-0.06%	0.03%	4.27%	5.97%	-0.02%	-	-
Horiz. %	110.17%	110.44%	110.50%	110.47%	105.95%	99.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	18.33%	17.39%	15.97%	15.23%	15.22%	15.33%	14.71%	-
YoY %	5.41%	8.89%	4.86%	0.07%	-0.72%	4.21%	-	-
Horiz. %	124.61%	118.22%	108.57%	103.54%	103.47%	104.21%	100.00%	-
ROE	12.38%	11.48%	10.47%	10.15%	10.66%	11.36%	11.13%	-
YoY %	7.84%	9.65%	3.15%	-4.78%	-6.16%	2.07%	-	-
Horiz. %	111.23%	103.14%	94.07%	91.19%	95.78%	102.07%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	228.29	221.45	216.90	213.20	216.70	225.01	219.14	2.76%
YoY %	3.09%	2.10%	1.74%	-1.62%	-3.69%	2.68%	-	-
Horiz. %	104.18%	101.05%	98.98%	97.29%	98.89%	102.68%	100.00%	-
EPS	40.36	37.18	33.50	31.45	32.09	33.63	31.60	17.70%
YoY %	8.55%	10.99%	6.52%	-1.99%	-4.58%	6.42%	-	-
Horiz. %	127.72%	117.66%	106.01%	99.53%	101.55%	106.42%	100.00%	-
DPS	16.50	10.51	10.50	7.24	7.55	8.00	8.00	61.95%
YoY %	56.99%	0.10%	45.03%	-4.11%	-5.63%	0.00%	-	-
Horiz. %	206.25%	131.38%	131.25%	90.50%	94.38%	100.00%	100.00%	-
NAPS	3.26	3.24	3.20	3.10	3.01	2.96	2.84	9.62%
YoY %	0.62%	1.25%	3.23%	2.99%	1.69%	4.23%	-	-
Horiz. %	114.79%	114.08%	112.68%	109.15%	105.99%	104.23%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,009,798
RPS	206.75	201.05	197.03	193.62	188.73	184.94	180.15	9.60%
YoY %	2.84%	2.04%	1.76%	2.59%	2.05%	2.66%	-	-
Horiz. %	114.77%	111.60%	109.37%	107.48%	104.76%	102.66%	100.00%	-
EPS	36.55	33.75	30.43	28.56	27.95	27.64	25.97	25.56%
YoY %	8.30%	10.91%	6.55%	2.18%	1.12%	6.43%	-	-
Horiz. %	140.74%	129.96%	117.17%	109.97%	107.62%	106.43%	100.00%	-
DPS	14.97	9.54	9.54	6.58	6.58	6.58	6.58	72.89%
YoY %	56.92%	0.00%	44.98%	0.00%	0.00%	0.00%	-	-
Horiz. %	227.51%	144.98%	144.98%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.9525	2.9415	2.9068	2.8153	2.6216	2.4329	2.3347	16.92%
YoY %	0.37%	1.19%	3.25%	7.39%	7.76%	4.21%	-	-
Horiz. %	126.46%	125.99%	124.50%	120.59%	112.29%	104.21%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	5.93	4.99	5.00	5.00	4.26	3.38	2.61	-
P/RPS	2.60	2.25	2.31	2.35	1.97	1.50	1.19	68.29%
YoY %	15.56%	-2.60%	-1.70%	19.29%	31.33%	26.05%	-	-
Horiz. %	218.49%	189.08%	194.12%	197.48%	165.55%	126.05%	100.00%	-
P/EPS	14.69	13.42	14.92	15.90	13.28	10.05	8.26	46.73%
YoY %	9.46%	-10.05%	-6.16%	19.73%	32.14%	21.67%	-	-
Horiz. %	177.85%	162.47%	180.63%	192.49%	160.77%	121.67%	100.00%	-
EY	6.81	7.45	6.70	6.29	7.53	9.95	12.11	-31.84%
YoY %	-8.59%	11.19%	6.52%	-16.47%	-24.32%	-17.84%	-	-
Horiz. %	56.23%	61.52%	55.33%	51.94%	62.18%	82.16%	100.00%	-
DY	2.78	2.11	2.10	1.45	1.77	2.37	3.07	-6.39%
YoY %	31.75%	0.48%	44.83%	-18.08%	-25.32%	-22.80%	-	-
Horiz. %	90.55%	68.73%	68.40%	47.23%	57.65%	77.20%	100.00%	-
P/NAPS	1.82	1.54	1.56	1.61	1.42	1.14	0.92	57.52%
YoY %	18.18%	-1.28%	-3.11%	13.38%	24.56%	23.91%	-	-
Horiz. %	197.83%	167.39%	169.57%	175.00%	154.35%	123.91%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	12/11/10	17/08/10	14/05/10	08/02/10	06/11/09	11/08/09	15/05/09	-
Price	6.19	5.43	4.99	4.61	4.75	4.27	3.18	-
P/RPS	2.71	2.45	2.30	2.16	2.19	1.90	1.45	51.67%
YoY %	10.61%	6.52%	6.48%	-1.37%	15.26%	31.03%	-	-
Horiz. %	186.90%	168.97%	158.62%	148.97%	151.03%	131.03%	100.00%	-
P/EPS	15.34	14.60	14.89	14.66	14.80	12.70	10.06	32.44%
YoY %	5.07%	-1.95%	1.57%	-0.95%	16.54%	26.24%	-	-
Horiz. %	152.49%	145.13%	148.01%	145.73%	147.12%	126.24%	100.00%	-
EY	6.52	6.85	6.71	6.82	6.76	7.88	9.94	-24.48%
YoY %	-4.82%	2.09%	-1.61%	0.89%	-14.21%	-20.72%	-	-
Horiz. %	65.59%	68.91%	67.51%	68.61%	68.01%	79.28%	100.00%	-
DY	2.67	1.93	2.10	1.57	1.59	1.87	2.52	3.92%
YoY %	38.34%	-8.10%	33.76%	-1.26%	-14.97%	-25.79%	-	-
Horiz. %	105.95%	76.59%	83.33%	62.30%	63.10%	74.21%	100.00%	-
P/NAPS	1.90	1.68	1.56	1.49	1.58	1.44	1.12	42.19%
YoY %	13.10%	7.69%	4.70%	-5.70%	9.72%	28.57%	-	-
Horiz. %	169.64%	150.00%	139.29%	133.04%	141.07%	128.57%	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