[ABMB] QoQ TTM Result on 31-Dec-2017 [#3]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -1.41%
YoY- -5.12%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,591,792 1,586,482 1,572,023 1,535,743 1,526,381 1,492,222 1,580,550 0.47%
PBT 702,291 685,662 684,597 689,364 680,577 685,987 681,404 2.03%
Tax -189,977 -191,071 -191,369 -191,619 -175,704 -171,334 -169,281 7.98%
NP 512,314 494,591 493,228 497,745 504,873 514,653 512,123 0.02%
-
NP to SH 512,314 494,591 493,228 497,745 504,873 514,653 512,123 0.02%
-
Tax Rate 27.05% 27.87% 27.95% 27.80% 25.82% 24.98% 24.84% -
Total Cost 1,079,478 1,091,891 1,078,795 1,037,998 1,021,508 977,569 1,068,427 0.68%
-
Net Worth 5,557,700 5,387,408 5,464,814 5,290,668 5,265,007 5,108,673 5,038,806 6.74%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 236,860 105,271 105,271 114,518 114,518 244,049 244,049 -1.97%
Div Payout % 46.23% 21.28% 21.34% 23.01% 22.68% 47.42% 47.65% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 5,557,700 5,387,408 5,464,814 5,290,668 5,265,007 5,108,673 5,038,806 6.74%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 32.18% 31.18% 31.38% 32.41% 33.08% 34.49% 32.40% -
ROE 9.22% 9.18% 9.03% 9.41% 9.59% 10.07% 10.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 102.82 102.48 101.54 99.85 99.44 97.27 103.51 -0.44%
EPS 33.09 31.95 31.86 32.36 32.89 33.55 33.54 -0.89%
DPS 15.30 6.80 6.80 7.50 7.50 16.00 16.00 -2.93%
NAPS 3.59 3.48 3.53 3.44 3.43 3.33 3.30 5.77%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 102.85 102.50 101.57 99.22 98.62 96.41 102.12 0.47%
EPS 33.10 31.96 31.87 32.16 32.62 33.25 33.09 0.02%
DPS 15.30 6.80 6.80 7.40 7.40 15.77 15.77 -1.99%
NAPS 3.5908 3.4808 3.5308 3.4183 3.4017 3.3007 3.2556 6.74%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.18 4.04 4.37 4.08 3.90 3.85 4.08 -
P/RPS 4.07 3.94 4.30 4.09 3.92 3.96 3.94 2.18%
P/EPS 12.63 12.65 13.72 12.61 11.86 11.48 12.16 2.55%
EY 7.92 7.91 7.29 7.93 8.43 8.71 8.22 -2.44%
DY 3.66 1.68 1.56 1.84 1.92 4.16 3.92 -4.46%
P/NAPS 1.16 1.16 1.24 1.19 1.14 1.16 1.24 -4.34%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 31/05/18 26/02/18 30/11/17 29/08/17 31/05/17 -
Price 4.07 4.13 4.24 4.12 3.69 3.82 4.33 -
P/RPS 3.96 4.03 4.18 4.13 3.71 3.93 4.18 -3.53%
P/EPS 12.30 12.93 13.31 12.73 11.22 11.39 12.91 -3.17%
EY 8.13 7.74 7.51 7.86 8.91 8.78 7.75 3.23%
DY 3.76 1.65 1.60 1.82 2.03 4.19 3.70 1.07%
P/NAPS 1.13 1.19 1.20 1.20 1.08 1.15 1.31 -9.37%

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