[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	1,469,423	1,102,173	723,531	363,814	1,424,138	1,071,431	710,254	62.29%
YoY %	33.32%	52.33%	98.87%	-74.45%	32.92%	50.85%	-	-
Horiz. %	206.89%	155.18%	101.87%	51.22%	200.51%	150.85%	100.00%	-
PBT	681,404	522,888	351,001	175,412	694,781	522,865	341,295	58.48%
YoY %	30.32%	48.97%	100.10%	-74.75%	32.88%	53.20%	-	-
Horiz. %	199.65%	153.21%	102.84%	51.40%	203.57%	153.20%	100.00%	-
Tax	-169,281	-128,153	-85,948	-42,938	-172,743	-130,675	-84,703	58.59%
YoY %	-32.09%	-49.11%	-100.17%	75.14%	-32.19%	-54.27%	-	-
Horiz. %	199.85%	151.30%	101.47%	50.69%	203.94%	154.27%	100.00%	-
NP	512,123	394,735	265,053	132,474	522,038	392,190	256,592	58.45%
YoY %	29.74%	48.93%	100.08%	-74.62%	33.11%	52.85%	-	-
Horiz. %	199.59%	153.84%	103.30%	51.63%	203.45%	152.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	512,123	394,735	265,053	132,474	522,038	392,190	256,592	58.45%
YoY %	29.74%	48.93%	100.08%	-74.62%	33.11%	52.85%	-	-
Horiz. %	199.59%	153.84%	103.30%	51.63%	203.45%	152.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.84%	24.51%	24.49%	24.48%	24.86%	24.99%	24.82%	-
YoY %	1.35%	0.08%	0.04%	-1.53%	-0.52%	0.68%	-	-
Horiz. %	100.08%	98.75%	98.67%	98.63%	100.16%	100.68%	100.00%	-
Total Cost	957,300	707,438	458,478	231,340	902,100	679,241	453,662	64.44%
YoY %	35.32%	54.30%	98.18%	-74.36%	32.81%	49.72%	-	-
Horiz. %	211.02%	155.94%	101.06%	50.99%	198.85%	149.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,038,806	4,916,060	4,983,141	4,811,699	4,777,716	4,601,190	4,560,144	6.87%
YoY %	2.50%	-1.35%	3.56%	0.71%	3.84%	0.90%	-	-
Horiz. %	110.50%	107.80%	109.28%	105.52%	104.77%	100.90%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	244,305	129,771	129,531	-	221,331	121,885	122,419	58.44%
YoY %	88.26%	0.19%	0.00%	-	81.59%	-0.44%	-	-
Horiz. %	199.56%	106.01%	105.81%	-	180.80%	99.56%	100.00%	-
Div Payout %	47.70%	32.88%	48.87%	-	42.40%	31.08%	47.71%	-
YoY %	45.07%	-32.72%	0.00%	-	36.42%	-34.86%	-	-
Horiz. %	99.98%	68.92%	102.43%	-	88.87%	65.14%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	5,038,806	4,916,060	4,983,141	4,811,699	4,777,716	4,601,190	4,560,144	6.87%
YoY %	2.50%	-1.35%	3.56%	0.71%	3.84%	0.90%	-	-
Horiz. %	110.50%	107.80%	109.28%	105.52%	104.77%	100.90%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,522,689	1,526,426	1,548,106	1,548,106	0.00%
YoY %	0.00%	0.00%	1.67%	-0.24%	-1.40%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	98.36%	98.60%	100.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	34.85%	35.81%	36.63%	36.41%	36.66%	36.60%	36.13%	-
YoY %	-2.68%	-2.24%	0.60%	-0.68%	0.16%	1.30%	-	-
Horiz. %	96.46%	99.11%	101.38%	100.77%	101.47%	101.30%	100.00%	-
ROE	10.16%	8.03%	5.32%	2.75%	10.93%	8.52%	5.63%	-
YoY %	26.53%	50.94%	93.45%	-74.84%	28.29%	51.33%	-	-
Horiz. %	180.46%	142.63%	94.49%	48.85%	194.14%	151.33%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	96.24	72.19	47.48	23.89	93.30	70.32	46.41	62.54%
YoY %	33.31%	52.04%	98.74%	-74.39%	32.68%	51.52%	-	-
Horiz. %	207.37%	155.55%	102.31%	51.48%	201.03%	151.52%	100.00%	-
EPS	33.50	25.90	17.40	8.70	34.20	25.70	16.80	58.35%
YoY %	29.34%	48.85%	100.00%	-74.56%	33.07%	52.98%	-	-
Horiz. %	199.40%	154.17%	103.57%	51.79%	203.57%	152.98%	100.00%	-
DPS	16.00	8.50	8.50	0.00	14.50	8.00	8.00	58.67%
YoY %	88.24%	0.00%	0.00%	0.00%	81.25%	0.00%	-	-
Horiz. %	200.00%	106.25%	106.25%	0.00%	181.25%	100.00%	100.00%	-
NAPS	3.30	3.22	3.27	3.16	3.13	3.02	2.98	7.02%
YoY %	2.48%	-1.53%	3.48%	0.96%	3.64%	1.34%	-	-
Horiz. %	110.74%	108.05%	109.73%	106.04%	105.03%	101.34%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,522,689
RPS	94.92	71.19	46.74	23.50	91.99	69.21	45.88	62.29%
YoY %	33.33%	52.31%	98.89%	-74.45%	32.91%	50.85%	-	-
Horiz. %	206.89%	155.17%	101.87%	51.22%	200.50%	150.85%	100.00%	-
EPS	33.08	25.50	17.12	8.56	33.72	25.33	16.57	58.48%
YoY %	29.73%	48.95%	100.00%	-74.61%	33.12%	52.87%	-	-
Horiz. %	199.64%	153.89%	103.32%	51.66%	203.50%	152.87%	100.00%	-
DPS	15.78	8.38	8.37	0.00	14.30	7.87	7.91	58.40%
YoY %	88.31%	0.12%	0.00%	0.00%	81.70%	-0.51%	-	-
Horiz. %	199.49%	105.94%	105.82%	0.00%	180.78%	99.49%	100.00%	-
NAPS	3.2548	3.1755	3.2189	3.1081	3.0862	2.9721	2.9456	6.87%
YoY %	2.50%	-1.35%	3.56%	0.71%	3.84%	0.90%	-	-
Horiz. %	110.50%	107.80%	109.28%	105.52%	104.77%	100.90%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	4.08	3.72	3.72	4.03	4.15	3.56	3.35	-
P/RPS	4.24	5.15	7.84	16.87	4.45	5.06	7.22	-29.85%
YoY %	-17.67%	-34.31%	-53.53%	279.10%	-12.06%	-29.92%	-	-
Horiz. %	58.73%	71.33%	108.59%	233.66%	61.63%	70.08%	100.00%	-
P/EPS	12.16	14.39	21.39	46.32	12.13	13.83	19.98	-28.16%
YoY %	-15.50%	-32.73%	-53.82%	281.86%	-12.29%	-30.78%	-	-
Horiz. %	60.86%	72.02%	107.06%	231.83%	60.71%	69.22%	100.00%	-
EY	8.22	6.95	4.68	2.16	8.24	7.23	5.01	39.06%
YoY %	18.27%	48.50%	116.67%	-73.79%	13.97%	44.31%	-	-
Horiz. %	164.07%	138.72%	93.41%	43.11%	164.47%	144.31%	100.00%	-
DY	3.92	2.28	2.28	0.00	3.49	2.25	2.39	39.03%
YoY %	71.93%	0.00%	0.00%	0.00%	55.11%	-5.86%	-	-
Horiz. %	164.02%	95.40%	95.40%	0.00%	146.03%	94.14%	100.00%	-
P/NAPS	1.24	1.16	1.14	1.28	1.33	1.18	1.12	7.01%
YoY %	6.90%	1.75%	-10.94%	-3.76%	12.71%	5.36%	-	-
Horiz. %	110.71%	103.57%	101.79%	114.29%	118.75%	105.36%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	22/02/17	29/11/16	22/08/16	26/05/16	22/02/16	27/11/15	-
Price	4.33	3.95	3.72	4.04	3.93	3.56	3.55	-
P/RPS	4.50	5.47	7.84	16.91	4.21	5.06	7.65	-29.77%
YoY %	-17.73%	-30.23%	-53.64%	301.66%	-16.80%	-33.86%	-	-
Horiz. %	58.82%	71.50%	102.48%	221.05%	55.03%	66.14%	100.00%	-
P/EPS	12.91	15.28	21.39	46.44	11.49	13.83	21.17	-28.06%
YoY %	-15.51%	-28.56%	-53.94%	304.18%	-16.92%	-34.67%	-	-
Horiz. %	60.98%	72.18%	101.04%	219.37%	54.27%	65.33%	100.00%	-
EY	7.75	6.55	4.68	2.15	8.70	7.23	4.72	39.13%
YoY %	18.32%	39.96%	117.67%	-75.29%	20.33%	53.18%	-	-
Horiz. %	164.19%	138.77%	99.15%	45.55%	184.32%	153.18%	100.00%	-
DY	3.70	2.15	2.28	0.00	3.69	2.25	2.25	39.27%
YoY %	72.09%	-5.70%	0.00%	0.00%	64.00%	0.00%	-	-
Horiz. %	164.44%	95.56%	101.33%	0.00%	164.00%	100.00%	100.00%	-
P/NAPS	1.31	1.23	1.14	1.28	1.26	1.18	1.19	6.60%
YoY %	6.50%	7.89%	-10.94%	1.59%	6.78%	-0.84%	-	-
Horiz. %	110.08%	103.36%	95.80%	107.56%	105.88%	99.16%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

970

PTRANS

PERAK TRANSIT BERHAD

967

GENTING

GENTING BHD

771

JCY

JCY INTERNATIONAL BERHAD

707

DNEX

DAGANG NEXCHANGE BERHAD

384

NOTION

NOTION VTEC BHD

331

GENM

GENTING MALAYSIA BERHAD

256

HEXCAP

HEXTAR CAPITAL BERHAD

248

TSH

TSH RESOURCES BHD

239

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More