[AMBANK] QoQ TTM Result on 31-Dec-2013 [#3]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	9,638,215	9,806,660	9,606,005	9,517,765	9,449,283	9,069,245	8,498,133	8.74%
YoY %	-1.72%	2.09%	0.93%	0.72%	4.19%	6.72%	-	-
Horiz. %	113.42%	115.40%	113.04%	112.00%	111.19%	106.72%	100.00%	-
PBT	2,557,543	2,536,740	2,448,238	2,327,569	2,230,388	2,164,001	2,143,044	12.49%
YoY %	0.82%	3.61%	5.18%	4.36%	3.07%	0.98%	-	-
Horiz. %	119.34%	118.37%	114.24%	108.61%	104.08%	100.98%	100.00%	-
Tax	-583,242	-581,443	-577,183	-513,843	-463,955	-466,548	-475,499	14.57%
YoY %	-0.31%	-0.74%	-12.33%	-10.75%	0.56%	1.88%	-	-
Horiz. %	122.66%	122.28%	121.38%	108.06%	97.57%	98.12%	100.00%	-
NP	1,974,301	1,955,297	1,871,055	1,813,726	1,766,433	1,697,453	1,667,545	11.90%
YoY %	0.97%	4.50%	3.16%	2.68%	4.06%	1.79%	-	-
Horiz. %	118.40%	117.26%	112.20%	108.77%	105.93%	101.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,862,299	1,857,337	1,782,379	1,723,521	1,703,896	1,643,483	1,624,376	9.53%
YoY %	0.27%	4.21%	3.41%	1.15%	3.68%	1.18%	-	-
Horiz. %	114.65%	114.34%	109.73%	106.10%	104.90%	101.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.80%	22.92%	23.58%	22.08%	20.80%	21.56%	22.19%	-
YoY %	-0.52%	-2.80%	6.79%	6.15%	-3.53%	-2.84%	-	-
Horiz. %	102.75%	103.29%	106.26%	99.50%	93.74%	97.16%	100.00%	-
Total Cost	7,663,914	7,851,363	7,734,950	7,704,039	7,682,850	7,371,792	6,830,588	7.96%
YoY %	-2.39%	1.51%	0.40%	0.28%	4.22%	7.92%	-	-
Horiz. %	112.20%	114.94%	113.24%	112.79%	112.48%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,817,077	13,829,360	13,102,803	12,599,333	12,421,756	12,470,310	11,974,891	9.99%
YoY %	-0.09%	5.55%	4.00%	1.43%	-0.39%	4.14%	-	-
Horiz. %	115.38%	115.49%	109.42%	105.21%	103.73%	104.14%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	869,114	724,437	724,437	666,737	666,737	660,172	660,172	20.09%
YoY %	19.97%	0.00%	8.65%	0.00%	0.99%	0.00%	-	-
Horiz. %	131.65%	109.73%	109.73%	100.99%	100.99%	100.00%	100.00%	-
Div Payout %	46.67%	39.00%	40.64%	38.68%	39.13%	40.17%	40.64%	-
YoY %	19.67%	-4.04%	5.07%	-1.15%	-2.59%	-1.16%	-	-
Horiz. %	114.84%	95.96%	100.00%	95.18%	96.28%	98.84%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	13,817,077	13,829,360	13,102,803	12,599,333	12,421,756	12,470,310	11,974,891	9.99%
YoY %	-0.09%	5.55%	4.00%	1.43%	-0.39%	4.14%	-	-
Horiz. %	115.38%	115.49%	109.42%	105.21%	103.73%	104.14%	100.00%	-
NOSH	3,010,256	3,006,382	3,005,230	3,007,000	3,007,689	3,004,894	3,001,226	0.20%
YoY %	0.13%	0.04%	-0.06%	-0.02%	0.09%	0.12%	-	-
Horiz. %	100.30%	100.17%	100.13%	100.19%	100.22%	100.12%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	20.48%	19.94%	19.48%	19.06%	18.69%	18.72%	19.62%	-
YoY %	2.71%	2.36%	2.20%	1.98%	-0.16%	-4.59%	-	-
Horiz. %	104.38%	101.63%	99.29%	97.15%	95.26%	95.41%	100.00%	-
ROE	13.48%	13.43%	13.60%	13.68%	13.72%	13.18%	13.56%	-
YoY %	0.37%	-1.25%	-0.58%	-0.29%	4.10%	-2.80%	-	-
Horiz. %	99.41%	99.04%	100.29%	100.88%	101.18%	97.20%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	320.18	326.19	319.64	316.52	314.17	301.82	283.16	8.52%
YoY %	-1.84%	2.05%	0.99%	0.75%	4.09%	6.59%	-	-
Horiz. %	113.07%	115.20%	112.88%	111.78%	110.95%	106.59%	100.00%	-
EPS	61.87	61.78	59.31	57.32	56.65	54.69	54.12	9.32%
YoY %	0.15%	4.16%	3.47%	1.18%	3.58%	1.05%	-	-
Horiz. %	114.32%	114.15%	109.59%	105.91%	104.67%	101.05%	100.00%	-
DPS	28.90	24.10	24.10	22.20	22.20	22.00	22.00	19.92%
YoY %	19.92%	0.00%	8.56%	0.00%	0.91%	0.00%	-	-
Horiz. %	131.36%	109.55%	109.55%	100.91%	100.91%	100.00%	100.00%	-
NAPS	4.59	4.60	4.36	4.19	4.13	4.15	3.99	9.77%
YoY %	-0.22%	5.50%	4.06%	1.45%	-0.48%	4.01%	-	-
Horiz. %	115.04%	115.29%	109.27%	105.01%	103.51%	104.01%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,007,000
RPS	290.82	295.90	289.85	287.18	285.12	273.65	256.42	8.74%
YoY %	-1.72%	2.09%	0.93%	0.72%	4.19%	6.72%	-	-
Horiz. %	113.42%	115.40%	113.04%	112.00%	111.19%	106.72%	100.00%	-
EPS	56.19	56.04	53.78	52.00	51.41	49.59	49.01	9.53%
YoY %	0.27%	4.20%	3.42%	1.15%	3.67%	1.18%	-	-
Horiz. %	114.65%	114.34%	109.73%	106.10%	104.90%	101.18%	100.00%	-
DPS	26.22	21.86	21.86	20.12	20.12	19.92	19.92	20.08%
YoY %	19.95%	0.00%	8.65%	0.00%	1.00%	0.00%	-	-
Horiz. %	131.63%	109.74%	109.74%	101.00%	101.00%	100.00%	100.00%	-
NAPS	4.1691	4.1728	3.9536	3.8016	3.7481	3.7627	3.6132	10.00%
YoY %	-0.09%	5.54%	4.00%	1.43%	-0.39%	4.14%	-	-
Horiz. %	115.39%	115.49%	109.42%	105.21%	103.73%	104.14%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	6.87	7.12	7.18	7.24	7.42	7.34	6.55	-
P/RPS	2.15	2.18	2.25	2.29	2.36	2.43	2.31	-4.66%
YoY %	-1.38%	-3.11%	-1.75%	-2.97%	-2.88%	5.19%	-	-
Horiz. %	93.07%	94.37%	97.40%	99.13%	102.16%	105.19%	100.00%	-
P/EPS	11.10	11.52	12.11	12.63	13.10	13.42	12.10	-5.58%
YoY %	-3.65%	-4.87%	-4.12%	-3.59%	-2.38%	10.91%	-	-
Horiz. %	91.74%	95.21%	100.08%	104.38%	108.26%	110.91%	100.00%	-
EY	9.01	8.68	8.26	7.92	7.63	7.45	8.26	5.95%
YoY %	3.80%	5.08%	4.29%	3.80%	2.42%	-9.81%	-	-
Horiz. %	109.08%	105.08%	100.00%	95.88%	92.37%	90.19%	100.00%	-
DY	4.21	3.38	3.36	3.07	2.99	3.00	3.36	16.20%
YoY %	24.56%	0.60%	9.45%	2.68%	-0.33%	-10.71%	-	-
Horiz. %	125.30%	100.60%	100.00%	91.37%	88.99%	89.29%	100.00%	-
P/NAPS	1.50	1.55	1.65	1.73	1.80	1.77	1.64	-5.77%
YoY %	-3.23%	-6.06%	-4.62%	-3.89%	1.69%	7.93%	-	-
Horiz. %	91.46%	94.51%	100.61%	105.49%	109.76%	107.93%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	19/11/14	22/08/14	20/05/14	17/02/14	14/11/13	16/08/13	16/05/13	-
Price	6.52	7.00	7.28	7.31	7.35	7.96	7.15	-
P/RPS	2.04	2.15	2.28	2.31	2.34	2.64	2.53	-13.35%
YoY %	-5.12%	-5.70%	-1.30%	-1.28%	-11.36%	4.35%	-	-
Horiz. %	80.63%	84.98%	90.12%	91.30%	92.49%	104.35%	100.00%	-
P/EPS	10.54	11.33	12.27	12.75	12.97	14.55	13.21	-13.96%
YoY %	-6.97%	-7.66%	-3.76%	-1.70%	-10.86%	10.14%	-	-
Horiz. %	79.79%	85.77%	92.88%	96.52%	98.18%	110.14%	100.00%	-
EY	9.49	8.83	8.15	7.84	7.71	6.87	7.57	16.24%
YoY %	7.47%	8.34%	3.95%	1.69%	12.23%	-9.25%	-	-
Horiz. %	125.36%	116.64%	107.66%	103.57%	101.85%	90.75%	100.00%	-
DY	4.43	3.44	3.31	3.04	3.02	2.76	3.08	27.39%
YoY %	28.78%	3.93%	8.88%	0.66%	9.42%	-10.39%	-	-
Horiz. %	143.83%	111.69%	107.47%	98.70%	98.05%	89.61%	100.00%	-
P/NAPS	1.42	1.52	1.67	1.74	1.78	1.92	1.79	-14.29%
YoY %	-6.58%	-8.98%	-4.02%	-2.25%	-7.29%	7.26%	-	-
Horiz. %	79.33%	84.92%	93.30%	97.21%	99.44%	107.26%	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