[AMBANK] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 83.04%
YoY- 17.45%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,325,584 2,346,471 2,358,777 4,352,610 4,739,717 4,485,257 4,205,771 -9.39%
PBT 1,121,714 1,032,086 973,422 802,404 1,002,050 984,498 881,285 4.10%
Tax -248,306 -236,518 -213,206 -127,951 -217,363 -222,786 -159,632 7.63%
NP 873,408 795,568 760,216 674,453 784,687 761,712 721,653 3.23%
-
NP to SH 848,149 854,600 707,642 602,483 711,027 695,747 659,739 4.27%
-
Tax Rate 22.14% 22.92% 21.90% 15.95% 21.69% 22.63% 18.11% -
Total Cost 1,452,176 1,550,903 1,598,561 3,678,157 3,955,030 3,723,545 3,484,118 -13.56%
-
Net Worth 18,526,748 17,250,872 16,131,713 19,321,086 18,115,582 16,938,317 16,237,878 2.22%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 198,500 198,666 - - 180,553 150,429 150,350 4.73%
Div Payout % 23.40% 23.25% - - 25.39% 21.62% 22.79% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 18,526,748 17,250,872 16,131,713 19,321,086 18,115,582 16,938,317 16,237,878 2.22%
NOSH 3,314,184 3,314,184 3,314,184 3,014,000 3,014,000 3,014,000 3,007,014 1.63%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 37.56% 33.90% 32.23% 15.50% 16.56% 16.98% 17.16% -
ROE 4.58% 4.95% 4.39% 3.12% 3.92% 4.11% 4.06% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 70.29 70.87 71.21 144.63 157.51 149.08 139.87 -10.83%
EPS 25.65 25.81 21.53 20.02 23.63 23.13 21.94 2.63%
DPS 6.00 6.00 0.00 0.00 6.00 5.00 5.00 3.08%
NAPS 5.60 5.21 4.87 6.42 6.02 5.63 5.40 0.60%
Adjusted Per Share Value based on latest NOSH - 3,314,184
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 70.17 70.80 71.17 131.33 143.01 135.34 126.90 -9.39%
EPS 25.59 25.79 21.35 18.18 21.45 20.99 19.91 4.26%
DPS 5.99 5.99 0.00 0.00 5.45 4.54 4.54 4.72%
NAPS 5.5901 5.2052 4.8675 5.8298 5.4661 5.1109 4.8995 2.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.70 3.90 3.18 3.00 4.14 4.13 4.36 -
P/RPS 5.26 5.50 4.47 2.07 2.63 2.77 3.12 9.09%
P/EPS 14.43 15.11 14.89 14.99 17.52 17.86 19.87 -5.18%
EY 6.93 6.62 6.72 6.67 5.71 5.60 5.03 5.48%
DY 1.62 1.54 0.00 0.00 1.45 1.21 1.15 5.87%
P/NAPS 0.66 0.75 0.65 0.47 0.69 0.73 0.81 -3.35%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 30/11/22 26/11/21 30/11/20 29/11/19 22/11/18 28/11/17 -
Price 3.94 4.17 3.15 3.34 3.99 4.21 4.18 -
P/RPS 5.60 5.88 4.42 2.31 2.53 2.82 2.99 11.01%
P/EPS 15.37 16.16 14.75 16.68 16.89 18.21 19.05 -3.51%
EY 6.51 6.19 6.78 5.99 5.92 5.49 5.25 3.64%
DY 1.52 1.44 0.00 0.00 1.50 1.19 1.20 4.01%
P/NAPS 0.70 0.80 0.65 0.52 0.66 0.75 0.77 -1.57%

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