[ABMB] YoY Annual (Unaudited) Result on 31-Mar-2014 [#4]

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
YoY- 4.74%
View:
Show?
Annual (Unaudited) Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,469,423 1,424,138 1,772,407 1,348,964 1,333,031 1,244,318 1,128,716 4.49%
PBT 681,404 694,781 703,150 749,351 714,020 674,643 553,113 3.53%
Tax -169,281 -172,743 -172,370 -185,803 -175,897 -171,524 -143,962 2.73%
NP 512,123 522,038 530,780 563,548 538,123 503,119 409,151 3.80%
-
NP to SH 512,123 522,038 530,780 563,548 538,044 502,635 409,202 3.80%
-
Tax Rate 24.84% 24.86% 24.51% 24.80% 24.63% 25.42% 26.03% -
Total Cost 957,300 902,100 1,241,627 785,416 794,908 741,199 719,565 4.86%
-
Net Worth 5,038,806 4,777,716 4,423,166 4,087,067 3,966,399 3,697,881 3,325,724 7.16%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 244,305 221,331 234,885 448,209 253,239 202,394 107,281 14.68%
Div Payout % 47.70% 42.40% 44.25% 79.53% 47.07% 40.27% 26.22% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 5,038,806 4,777,716 4,423,166 4,087,067 3,966,399 3,697,881 3,325,724 7.16%
NOSH 1,548,106 1,526,426 1,525,229 1,548,106 1,548,106 1,521,761 1,532,591 0.16%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 34.85% 36.66% 29.95% 41.78% 40.37% 40.43% 36.25% -
ROE 10.16% 10.93% 12.00% 13.79% 13.57% 13.59% 12.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 96.24 93.30 116.21 88.79 87.38 81.77 73.65 4.55%
EPS 33.50 34.20 34.80 37.20 35.30 33.00 26.70 3.85%
DPS 16.00 14.50 15.40 29.50 16.60 13.30 7.00 14.75%
NAPS 3.30 3.13 2.90 2.69 2.60 2.43 2.17 7.22%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 94.94 92.01 114.52 87.16 86.13 80.40 72.93 4.48%
EPS 33.09 33.73 34.29 36.41 34.76 32.48 26.44 3.80%
DPS 15.78 14.30 15.18 28.96 16.36 13.08 6.93 14.68%
NAPS 3.2556 3.0869 2.8578 2.6406 2.5627 2.3892 2.1487 7.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.08 4.15 4.79 4.41 4.40 3.89 3.17 -
P/RPS 4.24 4.45 4.12 4.97 5.04 4.76 4.30 -0.23%
P/EPS 12.16 12.13 13.76 11.89 12.48 11.78 11.87 0.40%
EY 8.22 8.24 7.27 8.41 8.02 8.49 8.42 -0.39%
DY 3.92 3.49 3.22 6.69 3.77 3.42 2.21 10.01%
P/NAPS 1.24 1.33 1.65 1.64 1.69 1.60 1.46 -2.68%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 26/05/16 27/05/15 22/05/14 21/05/13 23/05/12 25/05/11 -
Price 4.33 3.93 4.64 4.71 4.97 3.82 3.05 -
P/RPS 4.50 4.21 3.99 5.30 5.69 4.67 4.14 1.39%
P/EPS 12.91 11.49 13.33 12.70 14.09 11.57 11.42 2.06%
EY 7.75 8.70 7.50 7.87 7.10 8.65 8.75 -2.00%
DY 3.70 3.69 3.32 6.26 3.34 3.48 2.30 8.23%
P/NAPS 1.31 1.26 1.60 1.75 1.91 1.57 1.41 -1.21%

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