[ABMB] YoY Annualized Quarter Result on 31-Mar-2023 [#4]

Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -7.17%
YoY- 18.34%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,020,450 1,919,802 1,867,656 1,817,567 1,689,320 1,622,101 1,572,023 4.26%
PBT 911,322 886,611 827,361 483,988 567,854 708,023 684,597 4.87%
Tax -220,847 -208,765 -254,544 -125,203 -143,591 -170,426 -191,369 2.41%
NP 690,475 677,846 572,817 358,785 424,263 537,597 493,228 5.76%
-
NP to SH 690,475 677,846 572,817 358,785 424,263 537,597 493,228 5.76%
-
Tax Rate 24.23% 23.55% 30.77% 25.87% 25.29% 24.07% 27.95% -
Total Cost 1,329,975 1,241,956 1,294,839 1,458,782 1,265,057 1,084,504 1,078,795 3.54%
-
Net Worth 7,167,730 6,749,742 6,409,158 6,254,348 5,991,170 5,727,992 5,464,814 4.62%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 345,227 340,583 286,399 89,635 92,886 258,533 236,860 6.47%
Div Payout % 50.00% 50.24% 50.00% 24.98% 21.89% 48.09% 48.02% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 7,167,730 6,749,742 6,409,158 6,254,348 5,991,170 5,727,992 5,464,814 4.62%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 34.17% 35.31% 30.67% 19.74% 25.11% 33.14% 31.38% -
ROE 9.63% 10.04% 8.94% 5.74% 7.08% 9.39% 9.03% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 130.51 124.01 120.64 117.41 109.12 104.78 101.54 4.26%
EPS 44.60 43.79 37.00 23.18 27.40 34.70 31.90 5.73%
DPS 22.30 22.00 18.50 5.79 6.00 16.70 15.30 6.47%
NAPS 4.63 4.36 4.14 4.04 3.87 3.70 3.53 4.62%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 130.51 124.01 120.64 117.41 109.12 104.78 101.54 4.26%
EPS 44.60 43.79 37.00 23.18 27.40 34.70 31.90 5.73%
DPS 22.30 22.00 18.50 5.79 6.00 16.70 15.30 6.47%
NAPS 4.63 4.36 4.14 4.04 3.87 3.70 3.53 4.62%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.69 3.40 3.76 2.65 1.90 4.09 4.37 -
P/RPS 2.83 2.74 3.12 2.26 1.74 3.90 4.30 -6.72%
P/EPS 8.27 7.77 10.16 11.43 6.93 11.78 13.72 -8.08%
EY 12.09 12.88 9.84 8.75 14.42 8.49 7.29 8.78%
DY 6.04 6.47 4.92 2.18 3.16 4.08 3.50 9.51%
P/NAPS 0.80 0.78 0.91 0.66 0.49 1.11 1.24 -7.03%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 31/05/22 31/05/21 25/06/20 29/05/19 31/05/18 -
Price 3.87 3.35 3.54 2.59 2.24 3.80 4.24 -
P/RPS 2.97 2.70 2.93 2.21 2.05 3.63 4.18 -5.53%
P/EPS 8.68 7.65 9.57 11.18 8.17 10.94 13.31 -6.87%
EY 11.52 13.07 10.45 8.95 12.23 9.14 7.51 7.38%
DY 5.76 6.57 5.23 2.24 2.68 4.39 3.61 8.09%
P/NAPS 0.84 0.77 0.86 0.64 0.58 1.03 1.20 -5.76%

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