[ABMB] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -0.17%
YoY- -1.65%
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,622,101 1,572,023 1,469,423 1,424,138 1,772,407 1,348,964 1,333,031 3.32%
PBT 708,023 684,597 681,404 694,781 703,150 749,351 714,020 -0.14%
Tax -170,426 -191,369 -169,281 -172,743 -172,370 -185,803 -175,897 -0.52%
NP 537,597 493,228 512,123 522,038 530,780 563,548 538,123 -0.01%
-
NP to SH 537,597 493,228 512,123 522,038 530,780 563,548 538,044 -0.01%
-
Tax Rate 24.07% 27.95% 24.84% 24.86% 24.51% 24.80% 24.63% -
Total Cost 1,084,504 1,078,795 957,300 902,100 1,241,627 785,416 794,908 5.31%
-
Net Worth 5,727,992 5,464,814 5,038,806 4,777,716 4,423,166 4,087,067 3,966,399 6.31%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 258,533 236,860 244,305 221,331 234,885 448,209 253,239 0.34%
Div Payout % 48.09% 48.02% 47.70% 42.40% 44.25% 79.53% 47.07% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 5,727,992 5,464,814 5,038,806 4,777,716 4,423,166 4,087,067 3,966,399 6.31%
NOSH 1,548,106 1,548,106 1,548,106 1,526,426 1,525,229 1,548,106 1,548,106 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 33.14% 31.38% 34.85% 36.66% 29.95% 41.78% 40.37% -
ROE 9.39% 9.03% 10.16% 10.93% 12.00% 13.79% 13.57% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 104.78 101.54 96.24 93.30 116.21 88.79 87.38 3.07%
EPS 34.70 31.90 33.50 34.20 34.80 37.20 35.30 -0.28%
DPS 16.70 15.30 16.00 14.50 15.40 29.50 16.60 0.10%
NAPS 3.70 3.53 3.30 3.13 2.90 2.69 2.60 6.05%
Adjusted Per Share Value based on latest NOSH - 1,527,623
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 104.78 101.54 94.92 91.99 114.49 87.14 86.11 3.32%
EPS 34.70 31.90 33.08 33.72 34.29 36.40 34.75 -0.02%
DPS 16.70 15.30 15.78 14.30 15.17 28.95 16.36 0.34%
NAPS 3.70 3.53 3.2548 3.0862 2.8571 2.64 2.5621 6.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.09 4.37 4.08 4.15 4.79 4.41 4.40 -
P/RPS 3.90 4.30 4.24 4.45 4.12 4.97 5.04 -4.18%
P/EPS 11.78 13.72 12.16 12.13 13.76 11.89 12.48 -0.95%
EY 8.49 7.29 8.22 8.24 7.27 8.41 8.02 0.95%
DY 4.08 3.50 3.92 3.49 3.22 6.69 3.77 1.32%
P/NAPS 1.11 1.24 1.24 1.33 1.65 1.64 1.69 -6.76%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 31/05/17 26/05/16 27/05/15 22/05/14 21/05/13 -
Price 3.80 4.24 4.33 3.93 4.64 4.71 4.97 -
P/RPS 3.63 4.18 4.50 4.21 3.99 5.30 5.69 -7.21%
P/EPS 10.94 13.31 12.91 11.49 13.33 12.70 14.09 -4.12%
EY 9.14 7.51 7.75 8.70 7.50 7.87 7.10 4.29%
DY 4.39 3.61 3.70 3.69 3.32 6.26 3.34 4.65%
P/NAPS 1.03 1.20 1.31 1.26 1.60 1.75 1.91 -9.77%

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