[ABMB] QoQ Quarter Result on 31-Dec-2022 [#3]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 11.79%
YoY- 17.27%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 528,100 466,263 468,609 496,546 480,574 474,073 451,537 10.99%
PBT 241,663 201,346 169,038 238,244 198,457 280,872 158,742 32.30%
Tax -56,334 -50,806 -38,872 -61,144 -40,033 -68,716 -55,701 0.75%
NP 185,329 150,540 130,166 177,100 158,424 212,156 103,041 47.84%
-
NP to SH 185,329 150,540 130,166 177,100 158,424 212,156 103,041 47.84%
-
Tax Rate 23.31% 25.23% 23.00% 25.66% 20.17% 24.47% 35.09% -
Total Cost 342,771 315,723 338,443 319,446 322,150 261,917 348,496 -1.09%
-
Net Worth 6,920,033 6,749,742 6,749,742 6,548,488 6,486,564 6,331,753 6,409,158 5.24%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 167,969 - 154,810 - 185,772 - 157,906 4.20%
Div Payout % 90.63% - 118.93% - 117.26% - 153.25% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 6,920,033 6,749,742 6,749,742 6,548,488 6,486,564 6,331,753 6,409,158 5.24%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 35.09% 32.29% 27.78% 35.67% 32.97% 44.75% 22.82% -
ROE 2.68% 2.23% 1.93% 2.70% 2.44% 3.35% 1.61% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.11 30.12 30.27 32.07 31.04 30.62 29.17 10.98%
EPS 11.97 9.72 8.41 11.44 10.23 13.70 6.66 47.77%
DPS 10.85 0.00 10.00 0.00 12.00 0.00 10.20 4.20%
NAPS 4.47 4.36 4.36 4.23 4.19 4.09 4.14 5.24%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.11 30.12 30.27 32.07 31.04 30.62 29.17 10.98%
EPS 11.97 9.72 8.41 11.44 10.23 13.70 6.66 47.77%
DPS 10.85 0.00 10.00 0.00 12.00 0.00 10.20 4.20%
NAPS 4.47 4.36 4.36 4.23 4.19 4.09 4.14 5.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.38 3.33 3.40 3.67 3.53 3.18 3.76 -
P/RPS 9.91 11.06 11.23 11.44 11.37 10.38 12.89 -16.06%
P/EPS 28.23 34.24 40.44 32.08 34.49 23.20 56.49 -36.99%
EY 3.54 2.92 2.47 3.12 2.90 4.31 1.77 58.67%
DY 3.21 0.00 2.94 0.00 3.40 0.00 2.71 11.93%
P/NAPS 0.76 0.76 0.78 0.87 0.84 0.78 0.91 -11.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 30/05/23 28/02/23 29/11/22 30/08/22 31/05/22 -
Price 3.43 3.49 3.35 3.48 3.79 3.56 3.54 -
P/RPS 10.05 11.59 11.07 10.85 12.21 11.63 12.14 -11.82%
P/EPS 28.65 35.89 39.84 30.42 37.04 25.98 53.19 -33.77%
EY 3.49 2.79 2.51 3.29 2.70 3.85 1.88 50.99%
DY 3.16 0.00 2.99 0.00 3.17 0.00 2.88 6.37%
P/NAPS 0.77 0.80 0.77 0.82 0.90 0.87 0.86 -7.09%

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