[AMBANK] YoY Quarter Result on 31-Mar-2020 [#4]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Quarter Result
Revenue	1,160,156	1,123,173	1,969,891	2,214,819	2,333,984	2,211,339	2,145,147	-9.73%
YoY %	3.29%	-42.98%	-11.06%	-5.11%	5.55%	3.09%	-	-
Horiz. %	54.08%	52.36%	91.83%	103.25%	108.80%	103.09%	100.00%	-
PBT	553,743	514,403	-4,654,517	285,402	625,098	359,688	440,744	3.87%
YoY %	7.65%	111.05%	-1,730.86%	-54.34%	73.79%	-18.39%	-	-
Horiz. %	125.64%	116.71%	-1,056.06%	64.75%	141.83%	81.61%	100.00%	-
Tax	-125,736	-96,469	-15,034	-19,008	-149,329	-57,616	-84,061	6.93%
YoY %	-30.34%	-541.67%	20.91%	87.27%	-159.18%	31.46%	-	-
Horiz. %	149.58%	114.76%	17.88%	22.61%	177.64%	68.54%	100.00%	-
NP	428,007	417,934	-4,669,551	266,394	475,769	302,072	356,683	3.08%
YoY %	2.41%	108.95%	-1,852.87%	-44.01%	57.50%	-15.31%	-	-
Horiz. %	120.00%	117.17%	-1,309.16%	74.69%	133.39%	84.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	427,912	391,750	-4,692,781	247,540	459,667	253,414	335,814	4.12%
YoY %	9.23%	108.35%	-1,995.77%	-46.15%	81.39%	-24.54%	-	-
Horiz. %	127.43%	116.66%	-1,397.43%	73.71%	136.88%	75.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.71%	18.75%	-	6.66%	23.89%	16.02%	19.07%	-
YoY %	21.12%	0.00%	-	-72.12%	49.13%	-15.99%	-	-
Horiz. %	119.09%	98.32%	-	34.92%	125.28%	84.01%	100.00%	-
Total Cost	732,149	705,239	6,639,442	1,948,425	1,858,215	1,909,267	1,788,464	-13.82%
YoY %	3.82%	-89.38%	240.76%	4.85%	-2.67%	6.75%	-	-
Horiz. %	40.94%	39.43%	371.24%	108.94%	103.90%	106.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,127,012	16,753,836	14,650,147	18,584,013	17,664,197	16,482,152	15,994,006	2.10%
YoY %	8.20%	14.36%	-21.17%	5.21%	7.17%	3.05%	-	-
Horiz. %	113.34%	104.75%	91.60%	116.19%	110.44%	103.05%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	406,865	165,551	-	219,519	451,384	300,769	378,805	1.19%
YoY %	145.76%	0.00%	-	-51.37%	50.08%	-20.60%	-	-
Horiz. %	107.41%	43.70%	-	57.95%	119.16%	79.40%	100.00%	-
Div Payout %	95.08%	42.26%	-	88.68%	98.20%	118.69%	112.80%	-
YoY %	124.99%	0.00%	-	-9.69%	-17.26%	5.22%	-	-
Horiz. %	84.29%	37.46%	-	78.62%	87.06%	105.22%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	18,127,012	16,753,836	14,650,147	18,584,013	17,664,197	16,482,152	15,994,006	2.10%
YoY %	8.20%	14.36%	-21.17%	5.21%	7.17%	3.05%	-	-
Horiz. %	113.34%	104.75%	91.60%	116.19%	110.44%	103.05%	100.00%	-
NOSH	3,314,184	3,314,184	3,014,000	3,014,000	3,014,000	3,014,000	3,006,392	1.63%
YoY %	0.00%	9.96%	0.00%	0.00%	0.00%	0.25%	-	-
Horiz. %	110.24%	110.24%	100.25%	100.25%	100.25%	100.25%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	36.89%	37.21%	-237.05%	12.03%	20.38%	13.66%	16.63%	-
YoY %	-0.86%	115.70%	-2,070.49%	-40.97%	49.19%	-17.86%	-	-
Horiz. %	221.83%	223.75%	-1,425.44%	72.34%	122.55%	82.14%	100.00%	-
ROE	2.36%	2.34%	-32.03%	1.33%	2.60%	1.54%	2.10%	-
YoY %	0.85%	107.31%	-2,508.27%	-48.85%	68.83%	-26.67%	-	-
Horiz. %	112.38%	111.43%	-1,525.24%	63.33%	123.81%	73.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	35.07	33.92	65.48	73.65	77.56	73.52	71.35	-11.15%
YoY %	3.39%	-48.20%	-11.09%	-5.04%	5.50%	3.04%	-	-
Horiz. %	49.15%	47.54%	91.77%	103.22%	108.70%	103.04%	100.00%	-
EPS	12.94	11.83	-156.00	8.23	15.28	8.43	11.17	2.48%
YoY %	9.38%	107.58%	-1,995.50%	-46.14%	81.26%	-24.53%	-	-
Horiz. %	115.85%	105.91%	-1,396.60%	73.68%	136.79%	75.47%	100.00%	-
DPS	12.30	5.00	0.00	7.30	15.00	10.00	12.60	-0.40%
YoY %	146.00%	0.00%	0.00%	-51.33%	50.00%	-20.63%	-	-
Horiz. %	97.62%	39.68%	0.00%	57.94%	119.05%	79.37%	100.00%	-
NAPS	5.48	5.06	4.87	6.18	5.87	5.48	5.32	0.49%
YoY %	8.30%	3.90%	-21.20%	5.28%	7.12%	3.01%	-	-
Horiz. %	103.01%	95.11%	91.54%	116.17%	110.34%	103.01%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,014,000
RPS	35.01	33.89	59.44	66.83	70.42	66.72	64.73	-9.73%
YoY %	3.30%	-42.98%	-11.06%	-5.10%	5.55%	3.07%	-	-
Horiz. %	54.09%	52.36%	91.83%	103.24%	108.79%	103.07%	100.00%	-
EPS	12.91	11.82	-141.60	7.47	13.87	7.65	10.13	4.12%
YoY %	9.22%	108.35%	-1,995.58%	-46.14%	81.31%	-24.48%	-	-
Horiz. %	127.44%	116.68%	-1,397.83%	73.74%	136.92%	75.52%	100.00%	-
DPS	12.28	5.00	0.00	6.62	13.62	9.08	11.43	1.20%
YoY %	145.60%	0.00%	0.00%	-51.40%	50.00%	-20.56%	-	-
Horiz. %	107.44%	43.74%	0.00%	57.92%	119.16%	79.44%	100.00%	-
NAPS	5.4695	5.0552	4.4204	5.6074	5.3299	4.9732	4.8259	2.10%
YoY %	8.20%	14.36%	-21.17%	5.21%	7.17%	3.05%	-	-
Horiz. %	113.34%	104.75%	91.60%	116.19%	110.44%	103.05%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	3.75	3.71	2.93	3.00	4.56	3.89	4.65	-
P/RPS	10.69	10.94	4.47	4.07	5.88	5.29	6.52	8.58%
YoY %	-2.29%	144.74%	9.83%	-30.78%	11.15%	-18.87%	-	-
Horiz. %	163.96%	167.79%	68.56%	62.42%	90.18%	81.13%	100.00%	-
P/EPS	28.99	31.36	-1.88	36.44	29.85	46.17	41.63	-5.85%
YoY %	-7.56%	1,768.09%	-105.16%	22.08%	-35.35%	10.91%	-	-
Horiz. %	69.64%	75.33%	-4.52%	87.53%	71.70%	110.91%	100.00%	-
EY	3.45	3.19	-53.24	2.74	3.35	2.17	2.40	6.23%
YoY %	8.15%	105.99%	-2,043.07%	-18.21%	54.38%	-9.58%	-	-
Horiz. %	143.75%	132.92%	-2,218.33%	114.17%	139.58%	90.42%	100.00%	-
DY	3.28	1.35	0.00	2.43	3.29	2.57	2.71	3.23%
YoY %	142.96%	0.00%	0.00%	-26.14%	28.02%	-5.17%	-	-
Horiz. %	121.03%	49.82%	0.00%	89.67%	121.40%	94.83%	100.00%	-
P/NAPS	0.68	0.73	0.60	0.49	0.78	0.71	0.87	-4.02%
YoY %	-6.85%	21.67%	22.45%	-37.18%	9.86%	-18.39%	-	-
Horiz. %	78.16%	83.91%	68.97%	56.32%	89.66%	81.61%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	31/05/22	31/05/21	29/06/20	28/05/19	31/05/18	31/05/17	-
Price	3.51	3.52	2.85	3.08	4.39	3.55	5.19	-
P/RPS	10.01	10.38	4.35	4.18	5.66	4.83	7.27	5.47%
YoY %	-3.56%	138.62%	4.07%	-26.15%	17.18%	-33.56%	-	-
Horiz. %	137.69%	142.78%	59.83%	57.50%	77.85%	66.44%	100.00%	-
P/EPS	27.13	29.75	-1.83	37.42	28.74	42.13	46.46	-8.57%
YoY %	-8.81%	1,725.68%	-104.89%	30.20%	-31.78%	-9.32%	-	-
Horiz. %	58.39%	64.03%	-3.94%	80.54%	61.86%	90.68%	100.00%	-
EY	3.69	3.36	-54.74	2.67	3.48	2.37	2.15	9.41%
YoY %	9.82%	106.14%	-2,150.19%	-23.28%	46.84%	10.23%	-	-
Horiz. %	171.63%	156.28%	-2,546.05%	124.19%	161.86%	110.23%	100.00%	-
DY	3.50	1.42	0.00	2.37	3.42	2.82	2.43	6.26%
YoY %	146.48%	0.00%	0.00%	-30.70%	21.28%	16.05%	-	-
Horiz. %	144.03%	58.44%	0.00%	97.53%	140.74%	116.05%	100.00%	-
P/NAPS	0.64	0.70	0.59	0.50	0.75	0.65	0.98	-6.85%
YoY %	-8.57%	18.64%	18.00%	-33.33%	15.38%	-33.67%	-	-
Horiz. %	65.31%	71.43%	60.20%	51.02%	76.53%	66.33%	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