[ABMB] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 0.04%
YoY- 3.3%
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,672,430 1,600,516 1,560,978 1,447,062 1,420,508 1,450,732 1,357,836 3.53%
PBT 511,574 735,736 700,348 702,002 682,590 820,714 720,238 -5.53%
Tax -127,156 -181,958 -184,742 -171,896 -169,406 -198,438 -182,186 -5.81%
NP 384,418 553,778 515,606 530,106 513,184 622,276 538,052 -5.44%
-
NP to SH 384,418 553,778 515,606 530,106 513,184 622,276 538,052 -5.44%
-
Tax Rate 24.86% 24.73% 26.38% 24.49% 24.82% 24.18% 25.30% -
Total Cost 1,288,012 1,046,738 1,045,372 916,956 907,324 828,456 819,784 7.81%
-
Net Worth 5,882,802 5,557,700 5,265,007 4,983,141 4,560,144 4,280,044 4,074,388 6.31%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 185,772 263,178 - 259,062 244,839 273,194 228,898 -3.41%
Div Payout % 48.33% 47.52% - 48.87% 47.71% 43.90% 42.54% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 5,882,802 5,557,700 5,265,007 4,983,141 4,560,144 4,280,044 4,074,388 6.31%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,517,746 1,548,106 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 22.99% 34.60% 33.03% 36.63% 36.13% 42.89% 39.63% -
ROE 6.53% 9.96% 9.79% 10.64% 11.25% 14.54% 13.21% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 108.03 103.39 101.69 94.96 92.83 95.58 88.98 3.28%
EPS 24.80 35.80 33.60 34.80 33.60 41.00 35.40 -5.75%
DPS 12.00 17.00 0.00 17.00 16.00 18.00 15.00 -3.64%
NAPS 3.80 3.59 3.43 3.27 2.98 2.82 2.67 6.05%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 108.06 103.41 100.85 93.49 91.78 93.73 87.73 3.53%
EPS 24.84 35.78 33.31 34.25 33.16 40.21 34.76 -5.44%
DPS 12.00 17.00 0.00 16.74 15.82 17.65 14.79 -3.42%
NAPS 3.8009 3.5908 3.4017 3.2196 2.9463 2.7653 2.6325 6.31%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.85 4.18 3.90 3.72 3.35 4.99 5.01 -
P/RPS 2.64 4.04 3.84 3.92 3.61 5.22 5.63 -11.85%
P/EPS 11.48 11.69 11.61 10.69 9.99 12.17 14.21 -3.49%
EY 8.71 8.56 8.61 9.35 10.01 8.22 7.04 3.60%
DY 4.21 4.07 0.00 4.57 4.78 3.61 2.99 5.86%
P/NAPS 0.75 1.16 1.14 1.14 1.12 1.77 1.88 -14.19%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 30/11/17 29/11/16 27/11/15 26/11/14 29/11/13 -
Price 2.69 4.03 3.69 3.72 3.55 4.80 4.94 -
P/RPS 2.49 3.90 3.63 3.92 3.82 5.02 5.55 -12.49%
P/EPS 10.83 11.27 10.99 10.69 10.59 11.71 14.01 -4.19%
EY 9.23 8.88 9.10 9.35 9.45 8.54 7.14 4.36%
DY 4.46 4.22 0.00 4.57 4.51 3.75 3.04 6.59%
P/NAPS 0.71 1.12 1.08 1.14 1.19 1.70 1.85 -14.74%

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