[AMBANK] YoY TTM 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- 2.2%
YoY- -402.01%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 4,716,827 4,652,709 7,277,402 8,937,460 9,374,317 8,856,225 8,328,843 -9.03%
PBT 2,260,117 1,863,409 -3,312,481 1,583,210 2,112,926 1,645,926 1,730,939 4.54%
Tax -505,972 -233,118 -313,850 -240,611 -486,882 -352,043 -335,156 7.10%
NP 1,754,145 1,630,291 -3,626,331 1,342,599 1,626,044 1,293,883 1,395,783 3.88%
-
NP to SH 1,728,702 1,649,640 -3,721,307 1,232,171 1,520,569 1,168,139 1,308,720 4.74%
-
Tax Rate 22.39% 12.51% - 15.20% 23.04% 21.39% 19.36% -
Total Cost 2,962,682 3,022,418 10,903,733 7,594,861 7,748,273 7,562,342 6,933,060 -13.20%
-
Net Worth 18,526,748 17,250,872 16,131,713 19,321,086 18,115,582 16,938,317 16,242,435 2.21%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 605,366 364,218 - 219,519 631,938 451,198 529,198 2.26%
Div Payout % 35.02% 22.08% - 17.82% 41.56% 38.63% 40.44% -
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 16,242,435 2.21%
NOSH 3,314,184 3,314,184 3,314,184 3,014,000 3,014,000 3,014,000 3,007,858 1.62%
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 37.19% 35.04% -49.83% 15.02% 17.35% 14.61% 16.76% -
ROE 9.33% 9.56% -23.07% 6.38% 8.39% 6.90% 8.06% -
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 142.57 140.52 219.70 296.97 311.52 294.37 276.90 -10.46%
EPS 52.25 49.82 -112.34 40.94 50.53 38.83 43.51 3.09%
DPS 18.30 11.00 0.00 7.30 21.00 15.00 17.60 0.65%
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 142.32 140.39 219.58 269.67 282.85 267.22 251.31 -9.03%
EPS 52.16 49.78 -112.28 37.18 45.88 35.25 39.49 4.74%
DPS 18.27 10.99 0.00 6.62 19.07 13.61 15.97 2.26%
NAPS 5.5901 5.2052 4.8675 5.8298 5.4661 5.1109 4.9009 2.21%
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 2.60 2.78 1.45 1.01 1.33 1.40 1.57 8.76%
P/EPS 7.08 7.83 -2.83 7.33 8.19 10.64 10.02 -5.62%
EY 14.12 12.77 -35.33 13.65 12.21 9.40 9.98 5.95%
DY 4.95 2.82 0.00 2.43 5.07 3.63 4.04 3.44%
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 3.32 3.99 4.19 4.12 -
P/RPS 2.76 2.97 1.43 1.12 1.28 1.42 1.49 10.81%
P/EPS 7.54 8.37 -2.80 8.11 7.90 10.79 9.47 -3.72%
EY 13.26 11.95 -35.66 12.33 12.66 9.27 10.56 3.86%
DY 4.64 2.64 0.00 2.20 5.26 3.58 4.27 1.39%
P/NAPS 0.70 0.80 0.65 0.52 0.66 0.74 0.76 -1.36%

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