[AMBANK] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -8.49%
YoY- 8.85%
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 8,411,542 8,325,358 8,394,488 9,587,416 9,522,996 8,036,214 7,653,254 1.58%
PBT 1,762,570 1,903,072 1,966,746 2,694,064 2,475,454 2,300,766 2,139,018 -3.17%
Tax -319,264 -433,780 -413,604 -596,888 -584,770 -607,858 -522,374 -7.87%
NP 1,443,306 1,469,292 1,553,142 2,097,176 1,890,684 1,692,908 1,616,644 -1.87%
-
NP to SH 1,319,478 1,351,252 1,444,058 1,965,518 1,805,678 1,646,638 1,578,158 -2.93%
-
Tax Rate 18.11% 22.79% 21.03% 22.16% 23.62% 26.42% 24.42% -
Total Cost 6,968,236 6,856,066 6,841,346 7,490,240 7,632,312 6,343,306 6,036,610 2.41%
-
Net Worth 16,237,878 15,515,043 14,723,021 13,807,359 12,413,142 8,991,010 10,560,025 7.42%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 300,701 300,679 300,469 721,953 432,806 419,580 394,879 -4.43%
Div Payout % 22.79% 22.25% 20.81% 36.73% 23.97% 25.48% 25.02% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 16,237,878 15,515,043 14,723,021 13,807,359 12,413,142 8,991,010 10,560,025 7.42%
NOSH 3,007,014 3,006,791 3,004,698 3,008,139 3,005,603 2,997,003 2,991,508 0.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.16% 17.65% 18.50% 21.87% 19.85% 21.07% 21.12% -
ROE 8.13% 8.71% 9.81% 14.24% 14.55% 18.31% 14.94% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 279.73 276.89 279.38 318.72 316.84 268.14 255.83 1.49%
EPS 43.88 44.94 48.06 65.34 60.08 54.94 52.74 -3.01%
DPS 10.00 10.00 10.00 24.00 14.40 14.00 13.20 -4.51%
NAPS 5.40 5.16 4.90 4.59 4.13 3.00 3.53 7.33%
Adjusted Per Share Value based on latest NOSH - 3,010,256
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 253.80 251.20 253.29 289.28 287.34 242.48 230.92 1.58%
EPS 39.81 40.77 43.57 59.31 54.48 49.68 47.62 -2.93%
DPS 9.07 9.07 9.07 21.78 13.06 12.66 11.91 -4.43%
NAPS 4.8995 4.6814 4.4424 4.1661 3.7455 2.7129 3.1863 7.42%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.36 4.09 4.56 6.87 7.42 6.36 5.79 -
P/RPS 1.56 1.48 1.63 2.16 2.34 2.37 2.26 -5.98%
P/EPS 9.94 9.10 9.49 10.51 12.35 11.58 10.98 -1.64%
EY 10.06 10.99 10.54 9.51 8.10 8.64 9.11 1.66%
DY 2.29 2.44 2.19 3.49 1.94 2.20 2.28 0.07%
P/NAPS 0.81 0.79 0.93 1.50 1.80 2.12 1.64 -11.08%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 21/11/16 19/11/15 19/11/14 14/11/13 08/11/12 16/11/11 -
Price 4.18 4.10 4.66 6.52 7.35 6.38 5.65 -
P/RPS 1.49 1.48 1.67 2.05 2.32 2.38 2.21 -6.35%
P/EPS 9.53 9.12 9.70 9.98 12.23 11.61 10.71 -1.92%
EY 10.50 10.96 10.31 10.02 8.17 8.61 9.34 1.96%
DY 2.39 2.44 2.15 3.68 1.96 2.19 2.34 0.35%
P/NAPS 0.77 0.79 0.95 1.42 1.78 2.13 1.60 -11.46%

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