[ABMB] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -42.94%
YoY- -43.76%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,689,320 1,680,716 1,672,430 1,627,728 1,622,101 1,624,878 1,600,516 3.66%
PBT 567,854 583,270 511,574 415,024 708,023 742,805 735,736 -15.84%
Tax -143,591 -148,329 -127,156 -108,280 -170,426 -175,044 -181,958 -14.59%
NP 424,263 434,941 384,418 306,744 537,597 567,761 553,778 -16.25%
-
NP to SH 424,263 434,941 384,418 306,744 537,597 567,761 553,778 -16.25%
-
Tax Rate 25.29% 25.43% 24.86% 26.09% 24.07% 23.57% 24.73% -
Total Cost 1,265,057 1,245,774 1,288,012 1,320,984 1,084,504 1,057,117 1,046,738 13.44%
-
Net Worth 5,991,170 5,913,764 5,882,802 5,712,511 5,727,992 5,573,181 5,557,700 5.12%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 92,886 123,848 185,772 - 258,533 175,452 263,178 -50.02%
Div Payout % 21.89% 28.47% 48.33% - 48.09% 30.90% 47.52% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 5,991,170 5,913,764 5,882,802 5,712,511 5,727,992 5,573,181 5,557,700 5.12%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 25.11% 25.88% 22.99% 18.84% 33.14% 34.94% 34.60% -
ROE 7.08% 7.35% 6.53% 5.37% 9.39% 10.19% 9.96% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 109.12 108.57 108.03 105.14 104.78 104.96 103.39 3.65%
EPS 27.40 28.13 24.80 20.00 34.70 36.67 35.80 -16.31%
DPS 6.00 8.00 12.00 0.00 16.70 11.33 17.00 -50.02%
NAPS 3.87 3.82 3.80 3.69 3.70 3.60 3.59 5.12%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 109.12 108.57 108.03 105.14 104.78 104.96 103.39 3.65%
EPS 27.40 28.13 24.80 20.00 34.70 36.67 35.80 -16.31%
DPS 6.00 8.00 12.00 0.00 16.70 11.33 17.00 -50.02%
NAPS 3.87 3.82 3.80 3.69 3.70 3.60 3.59 5.12%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.90 2.63 2.85 3.76 4.09 4.02 4.18 -
P/RPS 1.74 2.42 2.64 3.58 3.90 3.83 4.04 -42.93%
P/EPS 6.93 9.36 11.48 18.98 11.78 10.96 11.69 -29.40%
EY 14.42 10.68 8.71 5.27 8.49 9.12 8.56 41.53%
DY 3.16 3.04 4.21 0.00 4.08 2.82 4.07 -15.51%
P/NAPS 0.49 0.69 0.75 1.02 1.11 1.12 1.16 -43.67%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 28/02/20 27/11/19 27/08/19 29/05/19 28/02/19 29/11/18 -
Price 2.24 2.31 2.69 3.30 3.80 4.20 4.03 -
P/RPS 2.05 2.13 2.49 3.14 3.63 4.00 3.90 -34.84%
P/EPS 8.17 8.22 10.83 16.65 10.94 11.45 11.27 -19.28%
EY 12.23 12.16 9.23 6.00 9.14 8.73 8.88 23.76%
DY 2.68 3.46 4.46 0.00 4.39 2.70 4.22 -26.09%
P/NAPS 0.58 0.60 0.71 0.89 1.03 1.17 1.12 -35.48%

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