[AMBANK] YoY TTM Result on 30-Jun-2013 [#1]

Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 1.18%
YoY- 11.47%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 8,369,869 8,668,718 9,806,660 9,069,245 7,262,676 7,341,075 6,663,203 3.87%
PBT 1,727,996 2,360,891 2,536,740 2,164,001 2,018,279 1,936,810 1,539,414 1.94%
Tax -337,734 -515,526 -581,443 -466,548 -505,110 -488,083 -380,585 -1.96%
NP 1,390,262 1,845,365 1,955,297 1,697,453 1,513,169 1,448,727 1,158,829 3.07%
-
NP to SH 1,285,695 1,721,201 1,857,337 1,643,483 1,474,403 1,403,538 1,118,663 2.34%
-
Tax Rate 19.54% 21.84% 22.92% 21.56% 25.03% 25.20% 24.72% -
Total Cost 6,979,607 6,823,353 7,851,363 7,371,792 5,749,507 5,892,348 5,504,374 4.03%
-
Net Worth 15,458,286 14,769,178 13,829,360 12,470,310 11,439,013 10,596,527 9,748,667 7.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 465,720 820,428 724,437 660,172 600,727 540,259 316,110 6.66%
Div Payout % 36.22% 47.67% 39.00% 40.17% 40.74% 38.49% 28.26% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 15,458,286 14,769,178 13,829,360 12,470,310 11,439,013 10,596,527 9,748,667 7.97%
NOSH 3,007,448 3,001,865 3,006,382 3,004,894 2,994,506 2,993,369 3,008,848 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.61% 21.29% 19.94% 18.72% 20.83% 19.73% 17.39% -
ROE 8.32% 11.65% 13.43% 13.18% 12.89% 13.25% 11.48% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 278.30 288.78 326.19 301.82 242.53 245.24 221.45 3.87%
EPS 42.75 57.34 61.78 54.69 49.24 46.89 37.18 2.35%
DPS 15.50 27.30 24.10 22.00 20.10 18.00 10.51 6.68%
NAPS 5.14 4.92 4.60 4.15 3.82 3.54 3.24 7.98%
Adjusted Per Share Value based on latest NOSH - 3,004,894
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 252.55 261.56 295.90 273.65 219.14 221.50 201.05 3.87%
EPS 38.79 51.93 56.04 49.59 44.49 42.35 33.75 2.34%
DPS 14.05 24.76 21.86 19.92 18.13 16.30 9.54 6.65%
NAPS 4.6643 4.4564 4.1728 3.7627 3.4515 3.1973 2.9415 7.97%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.44 6.03 7.12 7.34 6.29 6.51 4.99 -
P/RPS 1.60 2.09 2.18 2.43 2.59 2.65 2.25 -5.51%
P/EPS 10.39 10.52 11.52 13.42 12.77 13.88 13.42 -4.17%
EY 9.63 9.51 8.68 7.45 7.83 7.20 7.45 4.36%
DY 3.49 4.53 3.38 3.00 3.20 2.76 2.11 8.74%
P/NAPS 0.86 1.23 1.55 1.77 1.65 1.84 1.54 -9.24%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 19/08/15 22/08/14 16/08/13 14/08/12 15/08/11 17/08/10 -
Price 4.42 4.94 7.00 7.96 6.46 6.48 5.43 -
P/RPS 1.59 1.71 2.15 2.64 2.66 2.64 2.45 -6.94%
P/EPS 10.34 8.62 11.33 14.55 13.12 13.82 14.60 -5.58%
EY 9.67 11.61 8.83 6.87 7.62 7.24 6.85 5.90%
DY 3.51 5.53 3.44 2.76 3.11 2.78 1.93 10.47%
P/NAPS 0.86 1.00 1.52 1.92 1.69 1.83 1.68 -10.55%

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