[AMBANK] YoY TTM Result on 30-Sep-2008 [#2]

Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 22.89%
YoY- 521.71%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 7,459,517 6,852,134 6,254,934 5,975,256 5,942,915 5,132,536 4,679,636 8.07%
PBT 1,953,208 1,666,974 1,309,409 1,233,623 110,633 683,167 628,986 20.77%
Tax -480,065 -411,016 -357,402 -329,754 -124,700 -231,509 -274,212 9.77%
NP 1,473,143 1,255,958 952,007 903,869 -14,067 451,658 354,774 26.76%
-
NP to SH 1,430,736 1,211,378 926,175 848,384 -201,178 334,007 299,466 29.76%
-
Tax Rate 24.58% 24.66% 27.29% 26.73% 112.72% 33.89% 43.60% -
Total Cost 5,986,374 5,596,176 5,302,927 5,071,387 5,956,982 4,680,878 4,324,862 5.56%
-
Net Worth 10,560,730 9,785,055 8,688,408 7,407,702 5,857,122 4,259,320 4,299,140 16.15%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 557,618 496,203 217,961 158,561 106,519 106,432 78,322 38.67%
Div Payout % 38.97% 40.96% 23.53% 18.69% 0.00% 31.87% 26.15% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 10,560,730 9,785,055 8,688,408 7,407,702 5,857,122 4,259,320 4,299,140 16.15%
NOSH 2,991,708 3,001,550 2,886,514 2,723,420 2,296,910 2,129,660 2,128,287 5.83%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 19.75% 18.33% 15.22% 15.13% -0.24% 8.80% 7.58% -
ROE 13.55% 12.38% 10.66% 11.45% -3.43% 7.84% 6.97% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 249.34 228.29 216.70 219.40 258.74 241.00 219.88 2.11%
EPS 47.82 40.36 32.09 31.15 -8.76 15.68 14.07 22.60%
DPS 18.60 16.50 7.55 5.82 4.64 5.00 3.68 30.98%
NAPS 3.53 3.26 3.01 2.72 2.55 2.00 2.02 9.74%
Adjusted Per Share Value based on latest NOSH - 2,723,420
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 225.08 206.75 188.73 180.29 179.32 154.87 141.20 8.07%
EPS 43.17 36.55 27.95 25.60 -6.07 10.08 9.04 29.75%
DPS 16.83 14.97 6.58 4.78 3.21 3.21 2.36 38.71%
NAPS 3.1865 2.9525 2.6216 2.2352 1.7673 1.2852 1.2972 16.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.79 5.93 4.26 2.96 4.34 2.48 2.58 -
P/RPS 2.32 2.60 1.97 1.35 1.68 1.03 1.17 12.07%
P/EPS 12.11 14.69 13.28 9.50 -49.55 15.81 18.34 -6.68%
EY 8.26 6.81 7.53 10.52 -2.02 6.32 5.45 7.17%
DY 3.21 2.78 1.77 1.97 1.07 2.02 1.43 14.41%
P/NAPS 1.64 1.82 1.42 1.09 1.70 1.24 1.28 4.21%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/11/11 12/11/10 06/11/09 11/11/08 14/11/07 14/11/06 18/11/05 -
Price 5.65 6.19 4.75 2.25 4.14 2.90 2.42 -
P/RPS 2.27 2.71 2.19 1.03 1.60 1.20 1.10 12.82%
P/EPS 11.81 15.34 14.80 7.22 -47.27 18.49 17.20 -6.07%
EY 8.46 6.52 6.76 13.85 -2.12 5.41 5.81 6.46%
DY 3.29 2.67 1.59 2.59 1.12 1.72 1.52 13.72%
P/NAPS 1.60 1.90 1.58 0.83 1.62 1.45 1.20 4.90%

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